Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Pillsberry Companys income statement for Year 2 follows: Pillsberry Company Income Statement Sales $ 710,000 Cost of goods sold 309,000 Gross margin 401,000 Selling and
Pillsberry Companys income statement for Year 2 follows: |
Pillsberry Company Income Statement | ||
Sales | $ | 710,000 |
Cost of goods sold | 309,000 | |
|
| |
Gross margin | 401,000 | |
Selling and administrative expenses | 217,000 | |
|
| |
Net operating income | 184,000 | |
Gain on sale of equipment | 6,000 | |
|
| |
Income before taxes | 190,000 | |
Income taxes | 76,000 | |
|
| |
Net income | $ | 114,000 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Pillsberry Company Balance Sheet | ||||
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 47,400 | $ | 88,500 |
Accounts receivable | 279,000 | 122,000 | ||
Inventory | 318,000 | 273,000 | ||
Prepaid expenses | 8,500 | 17,000 | ||
|
|
|
| |
Total current assets | 652,900 | 500,500 | ||
|
|
|
| |
Plant and equipment | 631,000 | 502,000 | ||
Accumulated depreciation | 166,300 | 130,900 | ||
|
|
|
| |
Net plant and equipment | 464,700 | 371,100 | ||
|
|
|
| |
Loan to Puffington Company | 44,000 | |||
|
|
|
| |
Total assets | $ | 1,161,600 | $ | 871,600 |
|
|
|
| |
Liabilities and Stockholders' equity | ||||
Accounts payable | $ | 318,000 | $ | 253,000 |
Accrued liabilities | 47,000 | 54,000 | ||
Income taxes payable | 85,500 | 81,600 | ||
|
|
|
| |
Total current liabilities | 450,500 | 388,600 | ||
Bonds payable | 209,000 | 108,000 | ||
|
|
|
| |
Total liabilities | 659,500 | 496,600 | ||
|
|
|
| |
Common stock | 332,000 | 286,000 | ||
Retained earnings | 170,100 | 89,000 | ||
|
|
|
| |
Total stockholders' equity | 502,100 | 375,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,161,600 | $ | 871,600 |
|
|
|
| |
|
Equipment that had cost $31,300 and on which there was accumulated depreciation of $11,100 was sold during Year 2 for $26,200. 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.(Negative amount should be indicated by a minus sign.) |
2. | Prepare a statement of cash flows for Year 2. (Amounts to be deducted and negative amounts should be indicated with a minus sign.) |
3. | Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) |
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