Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Foxboro Companys income statement for Year 2 follows: Foxboro Company Income Statement Sales $ 713,000 Cost of goods sold 196,000 Gross margin 517,000 Selling and

Foxboro Companys income statement for Year 2 follows:

Foxboro Company Income Statement
Sales $ 713,000
Cost of goods sold 196,000
Gross margin 517,000
Selling and administrative expenses 217,000
Net operating income 300,000
Gain on sale of equipment 7,000
Income before taxes 307,000
Income taxes 92,100
Net income $ 214,900

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 $ 138,200 $ 84,200
Accounts receivable 276,000 120,000
Inventory 319,000 281,000
Prepaid expenses 8,500 17,000
Total current assets 741,700 502,200
Plant and equipment 635,000 502,000
Accumulated depreciation 165,900 131,100
Net plant and equipment 469,100 370,900
Loan to Harker Company 41,000 0
Total assets $ 1,251,800 $ 873,100
Liabilities and Stockholders' equity
Accounts payable $ 317,000 $ 257,000
Accrued liabilities 43,000 53,000
Income taxes payable 85,500 80,100
Total current liabilities 445,500 390,100
Bonds payable 191,000 117,000
Total liabilities 636,500 507,100
Common stock 338,000 273,000
Retained earnings 277,300 93,000
Total stockholders' equity 615,300 366,000
Total liabilities and stockholders' equity $ 1,251,800 $ 873,100

Equipment that had cost $30,600 and on which there was accumulated depreciation of $10,300 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.)

Net cash (Click to select)used inprovided by operating activities $

2.

Prepare a statement of cash flows for Year 2. (Amounts to be deducted and negative amounts should be indicated with a minus sign.)

Foxboro Company Statement of Cash Flows Year ending last day of Year 2
Operating activities:
(Click to select)Net lossNet income $
Adjustments to convert net income to cash basis:
(Click to select)Increase in income taxes payableDecrease in accrued liabilitiesIncrease in inventoryIncrease in accounts payableDepreciationDecrease in prepaid expensesGain on sale of equipmentDecrease in accounts payableIncrease in accounts receivableDecrease in accounts receivable $
(Click to select)Decrease in prepaid expensesDecrease in accounts receivableGain on sale of equipmentDecrease in accounts payableDepreciationIncrease in accounts receivableIncrease in accounts payableDecrease in accrued liabilitiesIncrease in inventoryIncrease in income taxes payable
(Click to select)Increase in accounts payableDepreciationDecrease in accrued liabilitiesDecrease in accounts payableDecrease in prepaid expensesIncrease in income taxes payableGain on sale of equipmentIncrease in accounts receivableIncrease in inventoryDecrease in accounts receivable
(Click to select)Decrease in accounts payableIncrease in accounts receivableDecrease in accrued liabilitiesDecrease in accounts receivableDepreciationDecrease in prepaid expensesIncrease in inventoryIncrease in income taxes payableIncrease in accounts payableGain on sale of equipment
(Click to select)Increase in accounts receivableDecrease in accounts payableDepreciationGain on sale of equipmentDecrease in prepaid expensesIncrease in inventoryDecrease in accrued liabilitiesDecrease in accounts receivableIncrease in income taxes payableIncrease in accounts payable
(Click to select)Decrease in prepaid expensesDecrease in accounts payableDecrease in accrued liabilitiesIncrease in accounts payableIncrease in inventoryGain on sale of equipmentDecrease in accounts receivableIncrease in accounts receivableIncrease in income taxes payableDepreciation
(Click to select)Increase in inventoryDepreciationGain on sale of equipmentIncrease in accounts receivableDecrease in accounts receivableDecrease in prepaid expensesIncrease in accounts payableDecrease in accounts payableDecrease in accrued liabilitiesIncrease in income taxes payable
(Click to select)Decrease in prepaid expensesIncrease in inventoryIncrease in accounts receivableDecrease in accounts payableIncrease in accounts payableDecrease in accrued liabilitiesGain on sale of equipmentDepreciationIncrease in income taxes payableDecrease in accounts receivable
Net cash (Click to select)used inprovided by operating activities
Investing activities:
(Click to select)Increase in plant and equipmentLoan to Harker CompanyIncrease in inventoryDecrease in accounts receivableIssuance of bonds payableIncrease in accounts receivableDepreciationDecrease in plant and equipmentCash dividendsDecrease in prepaid expensesProceeds from sale of equipment
(Click to select)Cash dividendsDepreciationProceeds from sale of equipmentIncrease in inventoryIssuance of bonds payableIncrease in plant and equipmentLoan to Harker CompanyDecrease in prepaid expensesIncrease in accounts receivableDecrease in accounts receivableDecrease in plant and equipment
(Click to select)Issuance of bonds payableLoan to Harker CompanyIncrease in plant and equipmentCash dividendsDecrease in accounts receivableProceeds from sale of equipmentDepreciationDecrease in plant and equipmentDecrease in prepaid expensesIncrease in accounts receivableIncrease in inventory
Net cash (Click to select)used inprovided by investing activities
Financing activities:
(Click to select)Gain on sale of equipmentIssuance of common stockIssuance of bonds payableIncrease in inventoryCash dividendsIncrease in prepaid expensesProceeds from sale of equipmentDecrease in prepaid expensesDecrease in accounts receivableLoan to Harker CompanyDecrease in inventory
(Click to select)Decrease in inventoryIncrease in inventoryIncrease in prepaid expensesDecrease in accounts receivableDecrease in prepaid expensesIssuance of common stockIssuance of bonds payableCash dividendsGain on sale of equipmentProceeds from sale of equipmentLoan to Harker Company
(Click to select)Issuance of bonds payableIncrease in inventoryLoan to Harker CompanyDecrease in accounts receivableDecrease in prepaid expensesProceeds from sale of equipmentIssuance of common stockIncrease in prepaid expensesGain on sale of equipmentCash dividendsDecrease in inventory
Net cash (Click to select)provided byused in financing activities
(Click to select)Net increase in cashNet decrease 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.)

Free cash flow $

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

Cost Management Strategies For Business Decisions

Authors: Ronald Hilton, Michael Maher, Frank Selto

3rd Edition

0072830085, 978-0072830088

More Books

Students also viewed these Accounting questions