Question: Based on the information below, prepare a statement of cash flows for 2018 and then answer the questions following the problem information. Johnston Enterprises Balance

Based on the information below, prepare a statement of cash flows for 2018 and then answer the questions following the problem information.

Johnston Enterprises
Balance Sheet and Income Statement Data
31-Dec-1831-Dec-17
Current Assets:
Cash153,000119,000
Accounts Receivable238,000306,000
Inventory391,000340,000
Total Current Assets782,000765,000
Property, Plant, and Equipment1,241,0001,122,000
Less: Accumulated Depreciation(476,000)(442,000)
Property, plant & equip, net765,000680,000
Total Assets1,547,0001,445,000
Current Liabilities:
Accounts Payable187,000102,000
Dividends Payable51,00068,000
Salaries and wages payable85,00076,500
Total Current Liabilities323,000246,500
Bonds Payable340,000391,000
Total Liabilities663,000637,500
Stockholders' Equity:
Common Stock510,000467,500
Retained Earnings374,000340,000
Total Stockholders' Equity884,000807,500
Total Liabilities & Stockholders' Equity1,547,0001,445,000
Sales Revenue1,615,0001,513,000
Less Cost of Goods Sold751,000731,000
Gross Profit864,000782,000
Expenses:
Depreciation Expense153,000136,000
Salaries and Wages Expense391,000357,000
Interest Expense34,00034,000
Loss on Sale of Equipment12,000-
Income Before Taxes274,000255,000
Less Income Tax Expense110,000102,000
Net Income164,000153,000

Additional Information:

  • During the year, Johnston sold equipment with an original cost of $153,000 and accumulated depreciation of $119,000 and purchased new equipment for $272,000
  • Outstanding bonds were paid off, no new bonds were issued.
  • Dividends were declared during the year and dividends were paid during the year. You need to work through retained earnings accounts to figure out the amount of dividends declared and the amount of dividends paid. These are different amounts.
  • Common stock was sold during the year.
  • Taxes paid (cash) during the year were $93,220
  • Interest paid (cash) during the year was $42,000

Calculate the following amounts:

6. Cash provided/(used) by operating activities.

7. Proceeds from sale of equipment.

8. Cash provided/(used) by investing activities.

9. Dividends declared during 2018.

10. Cash provided/(used) by financing activities.

Step by Step Solution

3.41 Rating (148 Votes )

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock

cash flow statement cash flow from operating activities Net income 164000 depreciation 153000 loss o... View full answer

blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!