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