Question
Joyner Companys income statement for Year 2 follows: Sales $ 703,000 Cost of goods sold 251,000 Gross margin 452,000 Selling and administrative expenses 151,800 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 703,000 |
Cost of goods sold | 251,000 | |
Gross margin | 452,000 | |
Selling and administrative expenses | 151,800 | |
Net operating income | 300,200 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 308,200 | |
Income taxes | 123,280 | |
Net income | $ | 184,920 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 122,220 | $ | 81,100 | |
Accounts receivable | 257,000 | 127,000 | |||
Inventory | 320,000 | 279,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 707,720 | 504,100 | |||
Property, plant, and equipment | 630,000 | 500,000 | |||
Less accumulated depreciation | 166,700 | 131,500 | |||
Net property, plant, and equipment | 463,300 | 368,500 | |||
Loan to Hymans Company | 42,000 | 0 | |||
Total assets | $ | 1,213,020 | $ | 872,600 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 312,000 | $ | 253,000 | |
Accrued liabilities | 40,000 | 59,000 | |||
Income taxes payable | 84,600 | 80,600 | |||
Total current liabilities | 436,600 | 392,600 | |||
Bonds payable | 197,000 | 100,000 | |||
Total liabilities | 633,600 | 492,600 | |||
Common stock | 332,000 | 287,000 | |||
Retained earnings | 247,420 | 93,000 | |||
Total stockholders' equity | 579,420 | 380,000 | |||
Total liabilities and stockholders' equity | $ | 1,213,020 | $ | 872,600 | |
Equipment that had cost $30,500 and on which there was accumulated depreciation of $10,400 was sold during Year 2 for $28,100. 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