Question
You are the controller for the Lynbrook Company. Your staff has prepared a balance sheet and income statement for the year ended December 31, 2018
You are the controller for the Lynbrook Company. Your staff has prepared a balance sheet and income statement for the year ended December 31, 2018 (see following page). They have also provided you with the following information about Lynbrooks activities during 2018:
Lynbrook declared and paid a cash dividend this year.
Bonds with a principal balance of $380,000 were repaid during this year.
Equipment was sold during this year for $70,000. The equipment had cost $130,000 and had $40,000 in accumulated depreciation on the date of sale.
Long-term investments were sold during the year for $110,000. These investments had cost $50,000 when purchased several years ago.
The subsidiaries did not repay any outstanding loans during the year.
Lynbrook did not repurchase any of its own stock during the year.
Required:
Prepare a statement of cash flows (operating, investing, & financing) for the year ended December 31, 2018. Use the indirect method to prepare the operating activities section of the cash flows statement.
Lynbrook Company | ||||
Balance Sheet | ||||
December 31, | ||||
Assets | 2018 | 2017 | ||
Current Assets: | ||||
Cash and Cash Equivalents | 71,000 | 50,000 | ||
Accounts Receivable | 590,000 | 610,000 | ||
Inventory | 608,000 | 420,000 | ||
Prepaid Expenses | 10,000 | 5,000 | ||
Total current assets | 1,279,000 | 1,085,000 | ||
Property, Plant, and equipment | 2,370,000 | 1,800,000 | ||
less: Accumulated Depreciation | 615,000 | 560,000 | ||
Net property, plant, and equipment | 1,755,000 | 1,240,000 | ||
Long-term investments | 80,000 | 130,000 | ||
Loans to subsidiaries | 120,000 | 70,000 | ||
Total assets | 3,234,000 | 2,525,000 | ||
Liabilities and Stockholders' Equity | ||||
Current liabilities | ||||
Accounts payable | 870,000 | 570,000 | ||
Accrued liabilities | 25,000 | 42,000 | ||
Income taxes payable | 133,000 | 118,000 | ||
Total current liabilities | 1,028,000 | 730,000 | ||
Bonds payable | 620,000 | 400,000 | ||
Total liabilities | 1,648,000 | 1,130,000 | ||
Stockholders' Equity | ||||
Common stock | 1,090,000 | 1,000,000 | ||
Retained earnings | 496,000 | 395,000 | ||
Total stockholders' equity | 1,586,000 | 1,395,000 | ||
Total Liabilities and Stockholders' Equity | 3,234,000 | 2,525,000 | ||
Lynbrook Company | ||||
Income Statement | ||||
For the year ended December 31, 2018 | ||||
Sales | 3,000,000 | |||
Cost of goods sold | 1,860,000 | |||
Gross margin | 1,140,000 | |||
Selling and administrative expenses | 930,000 | |||
Net operating income | 210,000 | |||
Non operating items: | ||||
Gain on sales of investments | 60,000 | |||
Loss on sale of equipment | ( 20, 000) | 40,000 | ||
Income before taxes | 250,000 | |||
Income taxes | 80,000 | |||
Net income | 170,000 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started