Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Joyner Companys income statement for Year 2 follows: Sales $ 718,000 Cost of goods sold 397,000 Gross margin 321,000 Selling and administrative expenses 218,000 Net

Joyner Companys income statement for Year 2 follows:

Sales $ 718,000
Cost of goods sold 397,000
Gross margin 321,000
Selling and administrative expenses 218,000
Net operating income 103,000
Nonoperating items:
Gain on sale of equipment 9,000
Income before taxes 112,000
Income taxes 44,800
Net income $ 67,200

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

Year 2 Year 1
Assets
Cash $ 7,600 $ 80,200
Accounts receivable 260,000 130,000
Inventory 319,000 281,000
Prepaid expenses 10,000 20,000
Total current assets 596,600 511,200
Property, plant, and equipment 621,000 505,000
Less accumulated depreciation 166,800 131,100
Net property, plant, and equipment 454,200 373,900
Loan to Hymans Company 47,000 0
Total assets $ 1,097,800 $ 885,100
Liabilities and Stockholders' Equity
Accounts payable $ 312,000 $ 255,000
Accrued liabilities 44,000 59,000
Income taxes payable 85,200 81,100
Total current liabilities 441,200 395,100
Bonds payable 197,000 112,000
Total liabilities 638,200 507,100
Common stock 336,000 287,000
Retained earnings 123,600 91,000
Total stockholders' equity 459,600 378,000
Total liabilities and stockholders' equity $ 1,097,800 $ 885,100

Equipment that had cost $31,100 and on which there was accumulated depreciation of $11,900 was sold during Year 2 for $28,200. 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.

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

3. Compute the free cash flow for Year 2.

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.)

Joyner Company
Statement of Cash FlowsIndirect Method (partial)
0
$0

Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.)

Joyner Company
Statement of Cash Flows
For Year 2
Operating activities:
Investing activities:
0
Financing activities:
0
0
Beginning cash and cash equivalents
Ending cash and cash equivalents $0

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_2

Step: 3

blur-text-image_3

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

Auditing Concepts And Methods

Authors: McGraw-Hill

1st Edition

0074701266, 978-0074701263

More Books

Students also viewed these Accounting questions

Question

2. What are the different types of networks?

Answered: 1 week ago