Question
Joyner Companys income statement for Year 2 follows: Sales $ 715,000 Cost of goods sold 231,000 Gross margin 484,000 Selling and administrative expenses 217,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 715,000 |
Cost of goods sold | 231,000 | |
Gross margin | 484,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 267,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 274,000 | |
Income taxes | 109,600 | |
Net income | $ | 164,400 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 117,300 | $ | 59,700 | |
Accounts receivable | 262,000 | 129,000 | |||
Inventory | 320,000 | 288,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 709,300 | 496,700 | |||
Property, plant, and equipment | 635,000 | 520,000 | |||
Less accumulated depreciation | 165,100 | 131,900 | |||
Net property, plant, and equipment | 469,900 | 388,100 | |||
Loan to Hymans Company | 47,000 | 0 | |||
Total assets | $ | 1,226,200 | $ | 884,800 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 317,000 | $ | 254,000 | |
Accrued liabilities | 49,000 | 60,000 | |||
Income taxes payable | 85,900 | 80,800 | |||
Total current liabilities | 451,900 | 394,800 | |||
Bonds payable | 204,000 | 105,000 | |||
Total liabilities | 655,900 | 499,800 | |||
Common stock | 341,000 | 289,000 | |||
Retained earnings | 229,300 | 96,000 | |||
Total stockholders' equity | 570,300 | 385,000 | |||
Total liabilities and stockholders' equity | $ | 1,226,200 | $ | 884,800 | |
Equipment that had cost $30,900 and on which there was accumulated depreciation of $10,700 was sold during Year 2 for $27,200. 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.
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