Question

In: Accounting

The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...

The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux's accounting records is provided also.

DUX COMPANY
Comparative Balance Sheets
December 31, 2018 and 2017
($ in 000s)

2018

2017

Assets

Cash

$

121

$

40

Accounts receivable

43

71

Less: Allowance for uncollectible accounts

(5

)

(4

)

Dividends receivable

4

3

Inventory

100

95

Long-term investment

54

50

Land

95

85

Buildings and equipment

162

200

Less: Accumulated depreciation

(38

)

(80

)

$

536

$

460

Liabilities

Accounts payable

$

46

$

82

Salaries payable

6

9

Interest payable

7

2

Income tax payable

5

6

Notes payable

10

0

Bonds payable

80

50

Less: Discount on bonds

(5

)

(6

)

Shareholders' Equity

Common stock

210

200

Paid-in capital—excess of par

24

20

Retained earnings

163

97

Less: Treasury stock (at cost)

(10

)

0

$

536

$

460

DUX COMPANY
Income Statement
For the Year Ended December 31, 2018
($ in 000s)

Revenues

Sales revenue

$

400

Dividend revenue

4

$

404

Expenses

Cost of goods sold

220

Salaries expense

38

Depreciation expense

9

Bad debt expense

1

Interest expense

10

Loss on sale of building

2

Income tax expense

31

311

Net income

$

93


Additional information from the accounting records:

A building that originally cost $68,000, and which was three-fourths depreciated, was sold for $15,000.

The common stock of Byrd Corporation was purchased for $4,000 as a long-term investment.

Property was acquired by issuing a 15%, seven-year, $10,000 note payable to the seller.

New equipment was purchased for $30,000 cash.

On January 1, 2018, bonds were sold at their $30,000 face value.

On January 19, Dux issued a 5% stock dividend (1,000 shares). The market price of the $10 par value common stock was $14 per share at that time.

Cash dividends of $13,000 were paid to shareholders.

On November 12, 1,000 shares of common stock were repurchased as treasury stock at a cost of $10,000.


Required:
Prepare the statement of cash flows of Dux Company for the year ended December 31, 2018. Present cash flows from operating activities by the direct method. (Do not round your intermediate calculations. Enter your answers in thousands (i.e., 5,000 should be entered as 5). Amounts to be deducted should be indicated with a minus sign.)

Solutions

Expert Solution

Preparation of cash flow of DUX Company for the year ended 31st december, 2018. (Direct method):

Particulars $ in '000
Operating activity
Cash Received from customers ( Working Note:1) 429
Cash received from dividends (Working Note:4) 3
Less:
Cash paid to suppliers for inventory (Working Note:3) -261
Operating Expenses paid ( Working Note:2) -78
A: Cash from/ (To) operating activity 93
Investing activity
sale of buliding 15
Less:
Purchase of investment -4
Purchase of equipment -30
B: Cash from/ (To) Investing activity -19
Financing activity
Sale of bonds payable 30
Purchase of treasury stock -10
Dividends paid -13
C: Cash from/ (To) Financing activity 7
Cash & Cash equlance from/ (To) all the activities (A+B+C) 81
Add: Opening cash balance 40
Ending Cash balance 121

The following are the working notes for the reference:

Working Note: 1 $ in 000
Opening bal of Accounts Recevable 71
Add: End bal of allow, for doubt, debt., 5
Add: Sales revenue for the year 400
less: End bal of accounts receivable -43
Less: opening bal of allow, for doubt, debt., -4
Cash Received from customers 429
Working Note: 2 $ in 000
Opening bal of salaries payables 9
Opening bal of Interest payables 2
Opening bal of Income taxpayables 6
Add: Expenses in the year
Salaries 38
Income tax 31
Interest 10
Less:
End bal of salaries payables -6
End bal of Interest payables -7
End bal of Income taxpayables -5
Operating Expenses paid 78
Working Note: 3 $ in 000
Cost of goods sold 220
Add: Ending inventory 100
Less: Beginning Inventory -95
Goods purchased 225
Add: Opening bal of accounts payable 82
Less: End bal of accounts payable -46
Cash paid to suppliers for inventory 261
Working Note: 4 $ in 000
Opening bal of Dividend revenue 3
Add: Dividend revenue for the year 4
less: End bal of Dividend revenue -4
Cash received from dividends 3

Related Solutions

The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 33 $ 20 Accounts receivable 48 50 Less: Allowance for uncollectible accounts (4 ) (3 ) Dividends receivable 3 2 Inventory 55 50 Long-term investment 15 10 Land 70 40 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for National Intercable Company. Additional information from NIC’s accounting records is provided also. NATIONAL INTERCABLE COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in millions) 2018 2017 Assets Cash $ 106 $ 95 Accounts receivable 280 275 Less: Allowance for uncollectible accounts (8 ) (6 ) Prepaid insurance 4 10 Inventory 262 255 Long-term investment 50 75 Land 180 180...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 47 $ 27 Accounts receivable 51 61 Less: Allowance for uncollectible accounts (3 ) (2 ) Dividends receivable 5 4 Inventory 69 57 Long-term investment 29 17 Land 96 50 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 52 $ 31 Accounts receivable 41 78 Less: Allowance for uncollectible accounts (3 ) (2 ) Dividends receivable 4 3 Inventory 100 95 Long-term investment 54 50 Land 95 85 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 47 $ 27 Accounts receivable 51 61 Less: Allowance for uncollectible accounts (3 ) (2 ) Dividends receivable 5 4 Inventory 69 57 Long-term investment 29 17 Land 96 50 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Wright Company. Additional information from Wright's accounting records is provided also. WRIGHT COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 143 $ 130 Accounts receivable 171 175 Short-term investment 70 30 Inventory 175 170 Land 130 160 Buildings and equipment 800 600 Less: Accumulated depreciation (235 ) (175 ) $ 1,254 1,090...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 57 $ 32 Accounts receivable 56 71 Less: Allowance for uncollectible accounts (5 ) (4 ) Dividends receivable 5 3 Inventory 79 62 Long-term investment 39 22 Land 123 64 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 94 $ 31 Accounts receivable 37 61 Less: Allowance for uncollectible accounts (4 ) (3 ) Dividends receivable 5 4 Inventory 55 50 Long-term investment 35 32 Land 50 40 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Wright Company. Additional information from Wright's accounting records is provided also. WRIGHT COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 82 $ 45 Accounts receivable 87 90 Short-term investment 36 14 Inventory 89 85 Land 62 75 Buildings and equipment 540 430 Less: Accumulated depreciation (133 ) (90 ) $ 763 649...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 51 $ 40 Accounts receivable 64 80 Less: Allowance for uncollectible accounts (6 ) (5 ) Dividends receivable 3 2 Inventory 95 90 Long-term investment 53 48 Land 105 80 Buildings and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT