Scribd
Upload
671 views1 page

Cash Flow Pr. 16-1A

Navaria Inc. provided a cash flow worksheet comparing figures from 20Y2 and 20Y3. In 20Y3, Navaria had a net income of $500,000. After adjusting for non-cash expenses like depreciation and changes to working capital accounts, Navaria had $490,000 of net cash from operating activities. Navaria used $525,000 of cash for investing activities like purchasing land and equipment. Financing activities provided $40,000 of cash from issuing stock, despite paying dividends. Overall, Navaria saw a $5,000 increase in cash over the year.

Uploaded by

Kearrion Bryant
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
671 views1 page

Cash Flow Pr. 16-1A

Navaria Inc. provided a cash flow worksheet comparing figures from 20Y2 and 20Y3. In 20Y3, Navaria had a net income of $500,000. After adjusting for non-cash expenses like depreciation and changes to working capital accounts, Navaria had $490,000 of net cash from operating activities. Navaria used $525,000 of cash for investing activities like purchasing land and equipment. Financing activities provided $40,000 of cash from issuing stock, despite paying dividends. Overall, Navaria saw a $5,000 increase in cash over the year.

Uploaded by

Kearrion Bryant
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 1

Navaria Inc.

Cash Flow Worksheet, 20Y3


20Y2 Dr. Cr. 20Y3
Assets:
Cash 150,000 155,000
Accounts receivable (net) 400,000 50,000 450,000
Inventories 750,000 20,000 770,000
Investments 100,000 -
Land - 500,000 500,000
Equipment 1,200,000 200,000 1,400,000
Accumulated Depreciation (500,000) 100,000 (600,000)
Total Assets 2,100,000 2,675,000

Liabilities:
Accounts payable 300,000 40,000 340,000
Accrued Expenses Payable 50,000 5,000 45,000
Dividends Payable 25,000 85,000 90,000 30,000
Total Liabilities 375,000 415,000

Stockholder's Equity:
Common Stock ($2 par) 600,000 100,000 700,000
Paid in capital in excess of par 175,000 25,000 200,000
Retained earnings 950,000 90,000 500,000 1,360,000
Total Stockholder's Equtiy 1,725,000 2,260,000

Total Liabilities & Stkhldr. Eq. 2,100,000 2,675,000

Cash Flows:
From Operating Activities:
Net Income 500,000
Add Depreciation Expense 100,000
Less increase in A/R 50,000
Less increaase in Inventory 20,000
Add increase in A/P 40,000
Less decrease in Acc. Exp. Pay. 5,000
Remove gain on sale of Investments 75,000
Net cash inflow from O/A 490,000
From Investing Activities:
Sold Investments for Cash 175,000
Purchase Land 500,000
Purchase Equipment 200,000
Net cash outflow from I/A (525,000)

From Financing Activities:


Issued Stock for Cash 125,000
Paid Cash Dividends 85,000
Net cash inflow from F/A 40,000
Net increase in Cash for the year 5,000
Add beginning Cash 150,000

Ending Cash 155,000

You might also like