Question
Joyner Companys income statement for Year 2 follows: Sales $ 704,000 Cost of goods sold 225,000 Gross margin 479,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 704,000 |
Cost of goods sold | 225,000 | |
Gross margin | 479,000 | |
Selling and administrative expenses | 218,000 | |
Net operating income | 261,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 269,000 | |
Income taxes | 80,700 | |
Net income | $ | 188,300 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 117,700 | $ | 91,600 | |
Accounts receivable | 272,000 | 126,000 | |||
Inventory | 319,000 | 277,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 717,700 | 512,600 | |||
Property, plant, and equipment | 639,000 | 501,000 | |||
Less accumulated depreciation | 166,000 | 131,600 | |||
Net property, plant, and equipment | 473,000 | 369,400 | |||
Loan to Hymans Company | 49,000 | 0 | |||
Total assets | $ | 1,239,700 | $ | 882,000 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 319,000 | $ | 256,000 | |
Accrued liabilities | 41,000 | 56,000 | |||
Income taxes payable | 85,400 | 80,000 | |||
Total current liabilities | 445,400 | 392,000 | |||
Bonds payable | 209,000 | 107,000 | |||
Total liabilities | 654,400 | 499,000 | |||
Common stock | 337,000 | 289,000 | |||
Retained earnings | 248,300 | 94,000 | |||
Total stockholders' equity | 585,300 | 383,000 | |||
Total liabilities and stockholders' equity | $ | 1,239,700 | $ | 882,000 | |
Equipment that had cost $31,600 and on which there was accumulated depreciation of $10,300 was sold during Year 2 for $29,300. 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 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.
Required 1 Required 2 Required 3 Using the indirect method, compute the net cash provided by/used in operating activities for Year 2. (List any deduction in cash outflows as negative amounts.) Weaver Company Statement of Cash Flows-Indirect Method (partial) Required1 Required 2 > Required 1Required 2Required 3 Prepare a statement of cash flows for Year 2. (Luist any deduction in cash and cash outflows as negative amounts.) Joyner Company Statement of Cash Flows For Year 2 Operating activities Investing activities Financing activities: Beginning cash and cash equivalents Ending cash and cash equivalents Required 1 Required 2Required 3 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flow KRequired 2 Required 3Step 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