Question: 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
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).)
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
