Question

Required information

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	$	66			$	38
Accounts receivable		49				76
Less: Allowance for uncollectible accounts		(4	)			(3	)
Dividends receivable		4				3
Inventory		85				80
Long-term investment		51				44
Land		85				70
Buildings and equipment		168				210
Less: Accumulated depreciation		(44	)			(80	)
	$	460			$	438
Liabilities
Accounts payable	$	40			$	59
Salaries payable		3				6
Interest payable		9				3
Income tax payable		9				10
Notes payable		15				0
Bonds payable		80				55
Less: Discount on bonds		(2	)			(3	)
Shareholders' Equity
Common stock		210				200
Paid-in capital—excess of par		24				20
Retained earnings		83				88
Less: Treasury stock (at cost)		(12	)			0
	$	460			$	438

DUX COMPANY Income Statement For the Year Ended December 31, 2018 ($ in 000s)
Revenues
Sales revenue	$	340
Dividend revenue		4		$	344
Expenses
Cost of goods sold	$	230
Salaries expense		32
Depreciation expense		6
Bad debt expense		1
Interest expense		9
Loss on sale of building		2
Income tax expense	$	42			322
Net income				$	22

Additional information from the accounting records:

A building that originally cost $56,000, and which was three-fourths depreciated, was sold for $12,000.

The common stock of Byrd Corporation was purchased for $7,000 as a long-term investment.

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

New equipment was purchased for $14,000 cash.

On January 1, 2018, bonds were sold at their $25,000 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 $12,000 were paid to shareholders.

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

Prepare the statement of cash flows for Dux Company. Use the T-account method to assist in your analysis. (Do not round your intermediate calculations. Enter your answers in thousands. Amounts to be deducted should be indicated with a minus sign.)

Answer 1

Dux Company

Statement of Cash Flows

For the year ended December 31, 2018

	$	$
Cash Flows from Operating Activities
Net Income Before Taxes		64
Adjustments to reconcile net income to net cash flows from operations
Depreciation Expense	6
Bond Discount Amortization Expense	1
Bad Debt Expense	1
Interest Expense	9
Loss on Sale of Building	2
Dividend Revenue	(4)
Decrease in Accounts Receivable	27
Increase in Inventory	(5)
Decrease in Accounts Payable	(19)
Decrease in Salaries Payable	(3)	15
Cash Flows before Income Taxes		79
Income Taxes Paid		(43)
Net cash flows from Operating Activities		36
Cash Flows from Investing Activities
Dividends Received	3
Proceeds from Sale of Building	12
Purchase of long term investment	(7)
Purchase of Equipment	(14)
Net cash used in Investing Activities		(6)
Cash Flows from Financing Activities
Proceeds from sale of bonds	25
Interest paid	(3)
Cash dividends paid	(12)
Cash paid for treasury stock	(12)
Net cash used in financing activities		(2)
Net increase in Cash		28
Beginning cash balance		38
Ending cash balance		66