Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Comparative financial statements for Weaver Company follow: Joyner Companys income statement for Year 2 follows: Sales $ 702,000 Cost of goods sold 334,000 Gross margin

Comparative financial statements for Weaver Company follow:

Joyner Companys income statement for Year 2 follows:

Sales $ 702,000
Cost of goods sold 334,000
Gross margin 368,000
Selling and administrative expenses 150,600
Net operating income 217,400
Nonoperating items:
Gain on sale of equipment 7,000
Income before taxes 224,400
Income taxes 67,320
Net income $ 157,080

Its balance sheet amounts at the end of Years 1 and 2 are as follows:

Year 2 Year 1
Assets
Cash and cash equivalents $ 150,780 $ 69,900
Accounts receivable 225,000 122,000
Inventory 319,000 284,000
Prepaid expenses 9,000 18,000
Total current assets 703,780 493,900
Property, plant, and equipment 633,000 504,000
Less accumulated depreciation 166,000 130,800
Net property, plant, and equipment 467,000 373,200
Loan to Hymans Company 40,000 0
Total assets $ 1,210,780 $ 867,100
Liabilities and Stockholders' Equity
Accounts payable $ 319,000 $ 253,000
Accrued liabilities 50,000 59,000
Income taxes payable 85,700 80,100
Total current liabilities 454,700 392,100
Bonds payable 192,000 107,000
Total liabilities 646,700 499,100
Common stock 340,000 271,000
Retained earnings 224,080 97,000
Total stockholders' equity 564,080 368,000
Total liabilities and stockholders' equity $ 1,210,780 $ 867,100

Equipment that had cost $31,000 and on which there was accumulated depreciation of $10,900 was sold during Year 2 for $27,100. The company declared and paid a cash dividend during Year 2. It did not retire any bonds or repurchase any of its own stock.

Required:

1. Using the indirect method, compute the net cash provided by/used in operating activities for Year 2.

2. Prepare a statement of cash flows for Year 2.

3. Compute the free cash flow for Year 2.

Weaver Company Income Statement For This Year Ended December 31
Sales $ 752
Cost of goods sold 446
Gross margin 306
Selling and administrative expenses 221
Net operating income 85
Nonoperating items:
Gain on sale of investments $ 7
Loss on sale of equipment (3 ) 4
Income before taxes 89
Income taxes 22
Net income $ 67

During this year, Weaver sold some equipment for $18 that had cost $31 and on which there was accumulated depreciation of $10. In addition, the company sold long-term investments for $13 that had cost $6 when purchased several years ago. Weaver paid a cash dividend this year and the company repurchased $38 of its own stock. This year Weaver did not retire any bonds.

1. Using the indirect method, determine the net cash provided by/used in operating activities for this year

2. Using the information from Part 1, along with an analysis of the remaining balance sheet accounts, prepare a statement of cash flows for this yea

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles of Auditing An Introduction to International Standards on Auditing

Authors: Rick Hayes, Philip Wallage, Hans Gortemaker

3rd edition

273768174, 978-0273768173

More Books

Students also viewed these Accounting questions