Question: Selected financial statement information and additional data for Johnston Enterprises is presented below. Johnston Enterprises Balance Sheet and Income Statement Data December 31, 2014 December
Selected financial statement information and additional data for Johnston Enterprises is presented below.
| Johnston Enterprises Balance Sheet and Income Statement Data | |||||||
| December 31, 2014 | December 31, 2013 | ||||||
| Current Assets: | |||||||
| Cash | 153,680 | 115,900 | |||||
| Accounts Receivable | 228,200 | 307,600 | |||||
| Inventory | 398,800 | 342,100 | |||||
| Total Current Assets | 780,680 | 765,600 | |||||
| Property, Plant, and Equipment | 1,270,200 | 1,142,000 | |||||
| Less: Accumulated Depreciation | (471,400 | ) | (442,800 | ) | |||
| Total Assets | 1,579,480 | 1,464,800 | |||||
| Current Liabilities: | |||||||
| Accounts Payable | 187,500 | 101,100 | |||||
| Notes Payable | 49,400 | 65,700 | |||||
| Income Taxes Payable | 82,500 | 74,300 | |||||
| Total Current Liabilities | 319,400 | 241,100 | |||||
| Bonds Payable | 350,000 | 388,200 | |||||
| Total Liabilities | 669,400 | 629,300 | |||||
| Stockholders' Equity: | |||||||
| Common Stock | 510,000 | 467,500 | |||||
| Retained Earnings | 400,080 | 368,000 | |||||
| Total Stockholders' Equity | 910,080 | 835,500 | |||||
| Total Liabilities & Stockholders' Equity | 1,579,480 | 1,464,800 | |||||
| Sales Revenue | 1,623,500 | 1,515,000 | |||||
| Less Cost of Goods Sold | 779,000 | 731,400 | |||||
| Gross Profit | 844,500 | 783,600 | |||||
| Expenses: | |||||||
| Depreciation Expense | 153,800 | 137,300 | |||||
| Salaries and Wages Expense | 389,200 | 356,400 | |||||
| Interest Expense | 35,200 | 35,200 | |||||
| Loss on Sale of Equipment | 11,000 | 0 | |||||
| Income Before Taxes | 255,300 | 254,700 | |||||
| Less Income Tax Expense | 102,120 | 101,880 | |||||
| Net Income | 153,180 | 152,820 | |||||
Additional Information: During the year, Johnston sold equipment with an original cost of $138,300 and accumulated depreciation of $125,200 and purchased new equipment for $266,500. Prepare a statement of cash flows for the year ending December 31, 2014. (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
