Question

In: Accounting

Selected financial statement information and additional data for Johnston Enterprises is presented below: Johnston Enterprises Balance...

Selected financial statement information and additional data for Johnston Enterprises is presented below:

Johnston Enterprises
Balance Sheet and Income Statement Data
December 31, 2017 December 31, 2016
Current Assets:
      Cash $153,260 $117,200
      Accounts Receivable 236,100 306,600
      Inventory 397,700 343,800
            Total Current Assets 787,060 767,600
Property, Plant, and Equipment 1,271,200 1,136,000
Less: Accumulated Depreciation (453,900) (420,900)
Total Assets 1,604,360 1,482,700
Current Liabilities:
      Accounts Payable $189,800 $100,100
      Notes Payable 50,100 66,500
      Income Taxes Payable 84,700 75,100
Total Current Liabilities 324,600 241,700
Bonds Payable 350,000 390,200
Total Liabilities 674,600 631,900
Stockholders' Equity:
      Common Stock 510,000 467,500
      Retained Earnings 419,760 383,300
Total Stockholders' Equity 929,760 850,800
Total Liabilities & Stockholders' Equity 1,604,360 1,482,700
Sales Revenue $1,624,000 $1,516,000
Less Cost of Goods Sold 779,900 730,900
Gross Profit 844,100 785,100
Expenses:
      Depreciation Expense 153,200 135,700
      Salaries and Wages Expense 389,700 354,900
      Interest Expense 32,200 32,200
      Loss on Sale of Equipment 11,900 0
Income Before Taxes 257,100 262,300
Less Income Tax Expense 102,840 104,920
Net Income 154,260 157,380


Additional Information:
During the year, Johnston sold equipment with an original cost of $133,800 and accumulated depreciation of $120,200 and purchased new equipment for $269,000.

Prepare a statement of cash flows for the year ending December 31, 2017. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Solutions

Expert Solution

1

Johnston Enterprises

Statement of Cash Flows

For the Year Ended December 31, 2012

Net Income

154260

Cash flow from operating activities

Depreciation expense
(33000+120200)

153200

Loss on sale of equipment

11900

Decrease in accounts receivable

70500

Increase in inventory

-53900

Increase in accounts payable

89700

Decrease in notes payable

-16400

Increase in tax payable

9600

264600

Net cash provided by operating activities

418860

Cash flow from investing activities

Sale of equipment

1700

Purchase of equipment

-269000

Net cash used by investing activities

-267300

Cash flow from financing activities

Retirement of bonds payable

-40200

Issuance of common stock

42500

Payment of dividends

-117800

Net cash used by financing activities

-115500

Net increase in cash

36060

Beginning cash

117200

Cash at end of year

153260

Working notes for the above answer



Related Solutions

Selected financial statement information and additional data for Johnston Enterprises is presented below: Johnston Enterprises Balance...
Selected financial statement information and additional data for Johnston Enterprises is presented below: Johnston Enterprises Balance Sheet and Income Statement Data December 31, 2017 December 31, 2016 Current Assets:       Cash $170,300 $116,400       Accounts Receivable 226,300 306,200       Inventory 396,700 342,700             Total Current Assets 793,300 765,300 Property, Plant, and Equipment 1,283,200 1,148,000 Less: Accumulated Depreciation (460,400) (429,100) Total Assets 1,616,100 1,484,200 Current Liabilities:       Accounts Payable $189,000 $100,700       Notes Payable 48,100 66,300       Income Taxes Payable 85,900 76,100 Total Current Liabilities 323,000 243,100 Bonds...
Selected financial statement information and additional data for Johnston Enterprises is presented below Johnston Enterprises Balance...
Selected financial statement information and additional data for Johnston Enterprises is presented below Johnston Enterprises Balance Sheet and Income Statement Data                                                                                           December 31,      December 31,                                                                                               2017                       2016___ Current Assets: Cash                                                                        $153,000               $119,000 Accounts Receivable                                                 238,000                 306,000 Inventory                                                                    391,000                 340,000 Total Current Assets                                            782,000                 765,000 Property, Plant, and Equipment                                1,241,000              1,122,000 Less: Accumulated Depreciation                                (476,000)               (442,000) Total Assets                                                             $1,547,000            $1,445,000 Current Liabilities: Accounts Payable                                                    $187,000               $102,000 Notes Payable                                                             51,000                   68,000 Income Taxes Payable                                         ...
Selected financial statement information and additional data for Johnston Enterprises is presented below Johnston Enterprises Balance...
Selected financial statement information and additional data for Johnston Enterprises is presented below Johnston Enterprises Balance Sheet and Income Statement Data                                                                                           December 31,      December 31,                                                                                               2017                       2016___ Current Assets: Cash                                                                        $153,000               $119,000 Accounts Receivable                                                 238,000                 306,000 Inventory                                                                    391,000                 340,000 Total Current Assets                                            782,000                 765,000 Property, Plant, and Equipment                                1,241,000              1,122,000 Less: Accumulated Depreciation                                (476,000)               (442,000) Total Assets                                                             $1,547,000            $1,445,000 Current Liabilities: Accounts Payable                                                    $187,000               $102,000 Notes Payable                                                             51,000                   68,000 Income Taxes Payable                                         ...
Selected financial statement information and additional data for Johnston Enterprises is presented below. Johnston Enterprises Statement...
Selected financial statement information and additional data for Johnston Enterprises is presented below. Johnston Enterprises Statement of Financial Position and Income Statement Data                                                                                           December 31,        December 31,                                                                                               2019           2018 Property, Plant, and Equipment                           HK$1,241,000     HK$ 1,122,000 Less: Accumulated Depreciation                             (477,000)           (442,000)                                                                                   764,000            680,000 Current Assets: Inventory                                                                391,000             340,000 Accounts Receivable                                            238,000                 306,000 Cash                                                                     154,000                 119,000 Total Current Assets                                     783,000                 765,000 Total Assets                                                         HK$1,547,000      HK$1,445,000 Equity: Share Capital–Ordinary                                 HK$ 510,000        HK$...
Selected financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement...
Selected financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement of cash flows for the year ending December 31, 2020 and answer the question below and other questions from the same statement of cash flows. December 31 2019 2020 Cash........................................................ $39,000 $54,000 Accounts receivable (net)....................... 84,000 144,200 Inventory................................................. 168,000 206,600 Land......................................................... 61,800 32,000 Equipment............................................... 504,000 789,600 TOTAL.......................................... $856,800 $1,226,400 Accumulated depreciation...................... $84,000 $110,600 Accounts payable................................... 50,400 91,000 Notes payable - short-term.................... 67,200 29,400 Notes...
Selected financial statement information and additional data for Jasmine Co. is presented below. Prepare a statement...
Selected financial statement information and additional data for Jasmine Co. is presented below. Prepare a statement of cash flows for the year ending December 31, 2020 December 31 2020 2019 Cash $65,000 $42,000 Accounts receivable (net) 144,200 84,000 Inventory 206,600 168,000 Land 21,000 58,800 Equipment…………………………………. 789,600 504,000 A/D- Eqp………....................................... 115,600 84,000 Accounts payable 86,000 50,400 Notes payable - short-term 29,400 67,200 Notes payable - long-term 302,400 168,000 Common stock 487,200 420,000 Retained earnings 205,800 67,200 *change in inventory is an...
Selected financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement...
Selected financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement of cash flows for the year ending December 31, 2017.                                                                                                 December 31                                                                                     2016                            2017 Cash......................................................... $42,000                       $60,000 Accounts receivable (net)........................     84,000                       144,200 Inventory.................................................. 168,000                       206,600 Land.........................................................     58,800                         26,000 Equipment................................................ 504,000                       789,600 TOTAL......................................... $856,800                  $1,226,400 Accumulated depreciation....................... $84,000                     $110,600 Accounts payable....................................     50,400                         91,000 Notes payable - short-term......................     67,200                         29,400 Notes payable - long-term....................... 168,000                       302,400 Common stock........................................ 420,000                      ...
Selected financial statement information and additional data for Ronis Co. is presented below. Use this information...
Selected financial statement information and additional data for Ronis Co. is presented below. Use this information to answer the next (3) questions concerning in preparing a statement of cash flows for the year ending December 31, 2017. 2016                                             2017 Cash...........................................................        $60,000                                    $122,000 Accounts receivable (net)................................          67,000                                      100,000 Inventory....................................................        210,000                                      198,000 Land...........................................................        350,000                                      300,000 Equipment...................................................        385,000                                      405,000 Accumulated depreciation...............................     (280,000)                                   (260,000) TOTAL............................................     $792,000                                    $865,000 Accounts payable..........................................          42,000                                         40,000 Bonds payable - long-term...............................       ...
Selected financial statement information and additional data for Doble Siete Inc. is presented below. Prepare a...
Selected financial statement information and additional data for Doble Siete Inc. is presented below. Prepare a statement of cash flows for the year ending December 31, 2012                                                                                                                                 December 31                                                                                                                 2011                                       2012 Cash..........................................................     $42,000                                 $75,000 Accounts receivable (net)...........................       84,000                                 144,200 Inventory..................................................     168,000                                 201,600 Land..........................................................       58,800                                   16,000 Equipment.................................................     504,000                                789,600 TOTAL............................................ $856,800                           $1,226,400 Accumulated depreciation..........................     $84,000                              $115,600 Accounts payable.......................................       50,400                                   86,000 Notes payable - Short-term........................       67,200                                   29,400 Notes payable - Long-term.........................     168,000                                 302,400 Common stock...........................................     420,000                                 487,200 Retained earnings......................................       67,200                                205,800 TOTAL............................................ $856,800                            $1,226,400 Additional data for 2012: 1.    Net income was $240,200. 2.    Depreciation was $31,600. 3.    Land was sold at its original...
Given the selected financial statement data for KRJ Enterprises presented below, calculate the debt-to-capital ratio, using...
Given the selected financial statement data for KRJ Enterprises presented below, calculate the debt-to-capital ratio, using total financial debt in the numerator. Present your answer in percentage terms, rounded to two decimal places, e.g., 20.00%. Cash $122 Short-term investments $209 Accounts receivable $438 Inventory $515 Other current assets $171 Fixed assets (net) $1,027 Intangible assets $205 Long-term investments $316 Total assets $3,052 Short-term debt $161 Current portion of long-term debt $57 Accounts payable $259 Accrued liabilities $232 Other current liabilities...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT