Question
Foxboro Companys income statement for Year 2 follows: Foxboro Company Income Statement Sales $ 707,000 Cost of goods sold 320,000 Gross margin 387,000 Selling and
Foxboro Companys income statement for Year 2 follows: |
Foxboro Company Income Statement | ||
Sales | $ | 707,000 |
Cost of goods sold | 320,000 | |
Gross margin | 387,000 | |
Selling and administrative expenses | 216,000 | |
Net operating income | 171,000 | |
Gain on sale of equipment | 6,000 | |
Income before taxes | 177,000 | |
Income taxes | 70,800 | |
Net income | $ | 106,200 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Foxboro Company Balance Sheet | ||||
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 36,400 | $ | 56,100 |
Accounts receivable | 269,000 | 131,000 | ||
Inventory | 319,000 | 281,000 | ||
Prepaid expenses | 8,500 | 17,000 | ||
Total current assets | 632,900 | 485,100 | ||
Plant and equipment | 626,000 | 505,000 | ||
Accumulated depreciation | 165,800 | 130,300 | ||
Net plant and equipment | 460,200 | 374,700 | ||
Loan to Harker Company | 47,000 | 0 | ||
Total assets | $ | 1,140,100 | $ | 859,800 |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 318,000 | $ | 257,000 |
Accrued liabilities | 41,000 | 51,000 | ||
Income taxes payable | 85,700 | 80,800 | ||
Total current liabilities | 444,700 | 388,800 | ||
Bonds payable | 193,000 | 102,000 | ||
Total liabilities | 637,700 | 490,800 | ||
Common stock | 333,000 | 273,000 | ||
Retained earnings | 169,400 | 96,000 | ||
Total stockholders' equity | 502,400 | 369,000 | ||
Total liabilities and stockholders' equity | $ | 1,140,100 | $ | 859,800 |
Equipment that had cost $31,400 and on which there was accumulated depreciation of $10,100 was sold during Year 2 for $27,300. The company declared and paid a cash dividend during Year 2. It did not retire any bonds or repurchase any of its own stock. |
Required: | |
1. | Using the indirect method, compute the net cash for operating activities for Year 2.(Negative amount should be indicated by a minus sign. Omit the "$" sign in your response.) |
Net cash(Click to select)provided byused inoperating activities | $ |
2. | Prepare a statement of cash flows for Year 2.(Amounts to be deducted should be indicated with a minus sign. Omit the "$" sign in your response.) |
Foxboro Company Statement of Cash Flows | ||
Operating activities: | ||
(Click to select)Net incomeNet loss | $ | |
Adjustments to convert net income to cash basis: | ||
(Click to select)Decrease in accounts receivableIncrease in accounts receivableDecrease in accounts payableDecrease in accrued liabilitiesIncrease in accounts payableIncrease in inventoryDecrease in prepaid expensesDepreciationIncrease in accrued liabilitiesIncrease in income taxes payableDecrease in income taxes payableGain on sale of equipmentIncrease in prepaid expensesDecrease in inventory | $ | |
(Click to select)Decrease in inventoryDecrease in accounts receivableIncrease in accrued liabilitiesDecrease in prepaid expensesDecrease in income taxes payableDecrease in accounts payableIncrease in income taxes payableIncrease in prepaid expensesIncrease in inventoryDepreciationGain on sale of equipmentIncrease in accounts payableIncrease in accounts receivableDecrease in accrued liabilities | ||
(Click to select)Decrease in accrued liabilitiesIncrease in prepaid expensesDepreciationDecrease in inventoryDecrease in prepaid expensesIncrease in accounts payableIncrease in accounts receivableIncrease in accrued liabilitiesIncrease in inventoryDecrease in accounts payableIncrease in income taxes payableGain on sale of equipmentDecrease in income taxes payableDecrease in accounts receivable | ||
(Click to select)Decrease in income taxes payableGain on sale of equipmentIncrease in accrued liabilitiesIncrease in accounts payableDecrease in accounts payableDecrease in accounts receivableIncrease in inventoryIncrease in prepaid expensesIncrease in accounts receivableDepreciationDecrease in inventoryIncrease in income taxes payableDecrease in prepaid expensesDecrease in accrued liabilities | ||
(Click to select)Increase in accounts payableDecrease in income taxes payableDepreciationIncrease in inventoryIncrease in prepaid expensesIncrease in accounts receivableDecrease in inventoryDecrease in prepaid expensesDecrease in accrued liabilitiesIncrease in accrued liabilitiesDecrease in accounts payableIncrease in income taxes payableGain on sale of equipmentDecrease in accounts receivable | ||
(Click to select)Increase in accounts payableGain on sale of equipmentIncrease in accounts receivableDecrease in accounts receivableDepreciationIncrease in inventoryIncrease in income taxes payableIncrease in accrued liabilitiesDecrease in accrued liabilitiesDecrease in prepaid expensesDecrease in inventoryDecrease in accounts payableDecrease in income taxes payableIncrease in prepaid expenses | ||
(Click to select)Increase in accrued liabilitiesGain on sale of equipmentDecrease in accrued liabilitiesDecrease in accounts receivableIncrease in inventoryIncrease in prepaid expensesDecrease in inventoryIncrease in accounts payableDepreciationDecrease in prepaid expensesDecrease in accounts payableIncrease in accounts receivableIncrease in income taxes payableDecrease in income taxes payable | ||
(Click to select)Increase in income taxes payableDecrease in accounts payableIncrease in prepaid expensesIncrease in accounts receivableIncrease in inventoryDepreciationIncrease in accounts payableIncrease in accrued liabilitiesDecrease in prepaid expensesDecrease in accrued liabilitiesGain on sale of equipmentDecrease in accounts receivableDecrease in income taxes payableDecrease in inventory | ||
Net cash(Click to select)provided byused inoperating activities | ||
Investing activities: | ||
(Click to select)Increase in prepaid expensesDecrease in accounts receivableCash dividendsProceeds from sale of equipmentDecrease in prepaid expensesIncrease in accounts receivableDecrease in accounts payableIncrease in accounts payableIssuance of bonds payableDepreciationLoan to Harker CompanyIncrease in inventoryAdditions to plant and equipmentDecrease in inventory | ||
(Click to select)Increase in accounts receivableIncrease in accounts payableDecrease in accounts receivableDecrease in accounts payableIncrease in inventoryIncrease in prepaid expensesLoan to Harker CompanyCash dividendsDepreciationProceeds from sale of equipmentDecrease in prepaid expensesDecrease in inventoryAdditions to plant and equipmentIssuance of bonds payable | ||
(Click to select)Loan to Harker CompanyDecrease in inventoryCash dividendsProceeds from sale of equipmentIncrease in prepaid expensesDepreciationDecrease in accounts receivableDecrease in prepaid expensesIncrease in accounts receivableIncrease in accounts payableDecrease in accounts payableAdditions to plant and equipmentIssuance of bonds payableIncrease in inventory | ||
Net cash(Click to select)used inprovided byinvesting activities | ||
Financing activities: | ||
(Click to select)Issuance of bonds payableCash dividendsDecrease in accounts payableAdditions to plant and equipmentIncrease in accounts receivableDecrease in accounts receivableIssuance of common stockIncrease in inventoryDecrease in prepaid expensesDecrease in inventoryIncrease in accounts payableProceeds from sale of equipmentIncrease in prepaid expensesLoan to Harker Company | ||
(Click to select)Increase in prepaid expensesIncrease in accounts receivableIssuance of bonds payableDecrease in accounts receivableDecrease in accounts payableAdditions to plant and equipmentIssuance of common stockIncrease in inventoryProceeds from sale of equipmentLoan to Harker CompanyDecrease in inventoryIncrease in accounts payableCash dividendsDecrease in prepaid expenses | ||
(Click to select)Increase in inventoryDecrease in accounts receivableIssuance of common stockIncrease in prepaid expensesLoan to Harker CompanyIssuance of bonds payableIncrease in accounts receivableDecrease in prepaid expensesProceeds from sale of equipmentIncrease in accounts payableDecrease in accounts payableAdditions to plant and equipmentCash dividendsDecrease in inventory | ||
Net cash(Click to select)provided byused infinancing activities | ||
(Click to select)Net decrease in cashNet increase in cash | ||
Cash balance, beginning of year | ||
Cash balance, end of year | $ | |
3. | Compute the free cash flow for Year 2.(Negative amount should be indicated by a minus sign. Omit the "$" sign in your response.) |
Free cash flow | $
|
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