Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable...

Transcribed Image Text:

Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Long-term investments Loans to subsidiaries Total assets Liabilities and Stockholders' Equity Current liabilities Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Stockholders' equity: Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 85,000 618,000 624,800 $ 61,200 645,000 434,000 21,200 12,000 1,349,000 1,152,200 2,440,000 1,856,000 631,800 572,600 1,808,200 109,400 134,000 $ 3,400,600 1,283,400 172,000 77,000 $ 2,684,600 $ 892,400 33,400 151,200 1,077,000 $ 584,000 54,600 129,200 767,800 690,000 442,000 1,767,000 1,209,800 1,118,000 515,600 1,633,600 $ 3,400,600 1,014,000 460,800 1,474,800 $ 2,684,600 The following additional information is available about the company's activities during this year: a. The company declared and paid a cash dividend this year. b. Bonds with a principal balance of $394,000 were repaid during this year. c. Equipment was sold during this year for $77,000. The equipment had cost $158,000 and had $56,800 in accumulated depreciation on the date of sale. d. Long-term investments were sold during the year for $138,000. These investments had cost $62,600 when purchased several years ago. e. The subsidiaries did not repay any outstanding loans during the year. f. Lomax did not repurchase any of its own stock during the year. The company reported net income this year as follows: Sales Cost of goods sold $ 3,280,000 2,033,600 1,246,400 1,004,200 242,200 Gross margin Selling and administrative expenses Net operating income Nonoperating items: Gain on sale of investments Loss on sale of equipment Income before taxes Income taxes Net income Required: $ 75,400 (24,200) 51,200 293,400 94,000 $ 199,400 Using the indirect method, prepare a statement of cash flows for this year. (List any deduction in cash outflows as negative Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Long-term investments Loans to subsidiaries Total assets Liabilities and Stockholders' Equity Current liabilities Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Stockholders' equity: Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 85,000 618,000 624,800 $ 61,200 645,000 434,000 21,200 12,000 1,349,000 1,152,200 2,440,000 1,856,000 631,800 572,600 1,808,200 109,400 134,000 $ 3,400,600 1,283,400 172,000 77,000 $ 2,684,600 $ 892,400 33,400 151,200 1,077,000 $ 584,000 54,600 129,200 767,800 690,000 442,000 1,767,000 1,209,800 1,118,000 515,600 1,633,600 $ 3,400,600 1,014,000 460,800 1,474,800 $ 2,684,600 The following additional information is available about the company's activities during this year: a. The company declared and paid a cash dividend this year. b. Bonds with a principal balance of $394,000 were repaid during this year. c. Equipment was sold during this year for $77,000. The equipment had cost $158,000 and had $56,800 in accumulated depreciation on the date of sale. d. Long-term investments were sold during the year for $138,000. These investments had cost $62,600 when purchased several years ago. e. The subsidiaries did not repay any outstanding loans during the year. f. Lomax did not repurchase any of its own stock during the year. The company reported net income this year as follows: Sales Cost of goods sold $ 3,280,000 2,033,600 1,246,400 1,004,200 242,200 Gross margin Selling and administrative expenses Net operating income Nonoperating items: Gain on sale of investments Loss on sale of equipment Income before taxes Income taxes Net income Required: $ 75,400 (24,200) 51,200 293,400 94,000 $ 199,400 Using the indirect method, prepare a statement of cash flows for this year. (List any deduction in cash outflows as negative