Question
Joyner Companys income statement for Year 2 follows: Sales $ 715,000 Cost of goods sold 306,000 Gross margin 409,000 Selling and administrative expenses 150,600 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 715,000 |
Cost of goods sold | 306,000 | |
Gross margin | 409,000 | |
Selling and administrative expenses | 150,600 | |
Net operating income | 258,400 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 267,400 | |
Income taxes | 80,220 | |
Net income | $ | 187,180 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 123,780 | $ | 70,000 | |
Accounts receivable | 274,000 | 120,000 | |||
Inventory | 319,000 | 286,000 | |||
Prepaid expenses | 9,500 | 19,000 | |||
Total current assets | 726,280 | 495,000 | |||
Property, plant, and equipment | 627,000 | 503,000 | |||
Less accumulated depreciation | 166,700 | 131,400 | |||
Net property, plant, and equipment | 460,300 | 371,600 | |||
Loan to Hymans Company | 41,000 | 0 | |||
Total assets | $ | 1,227,580 | $ | 866,600 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 312,000 | $ | 251,000 | |
Accrued liabilities | 48,000 | 54,000 | |||
Income taxes payable | 85,200 | 81,600 | |||
Total current liabilities | 445,200 | 386,600 | |||
Bonds payable | 190,000 | 102,000 | |||
Total liabilities | 635,200 | 488,600 | |||
Common stock | 348,000 | 287,000 | |||
Retained earnings | 244,380 | 91,000 | |||
Total stockholders' equity | 592,380 | 378,000 | |||
Total liabilities and stockholders' equity | $ | 1,227,580 | $ | 866,600 | |
Equipment that had cost $31,700 and on which there was accumulated depreciation of $11,700 was sold during Year 2 for $29,000. 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