Question
Joyner Companys income statement for Year 2 follows: Sales $ 718,000 Cost of goods sold 221,000 Gross margin 497,000 Selling and administrative expenses 217,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 718,000 |
Cost of goods sold | 221,000 | |
Gross margin | 497,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 280,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 289,000 | |
Income taxes | 115,600 | |
Net income | $ | 173,400 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 110,400 | $ | 60,900 | |
Accounts receivable | 271,000 | 128,000 | |||
Inventory | 319,000 | 287,000 | |||
Prepaid expenses | 9,500 | 19,000 | |||
Total current assets | 709,900 | 494,900 | |||
Property, plant, and equipment | 627,000 | 512,000 | |||
Less accumulated depreciation | 165,700 | 131,900 | |||
Net property, plant, and equipment | 461,300 | 380,100 | |||
Loan to Hymans Company | 40,000 | 0 | |||
Total assets | $ | 1,211,200 | $ | 875,000 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 314,000 | $ | 253,000 | |
Accrued liabilities | 41,000 | 58,000 | |||
Income taxes payable | 85,100 | 81,000 | |||
Total current liabilities | 440,100 | 392,000 | |||
Bonds payable | 193,000 | 106,000 | |||
Total liabilities | 633,100 | 498,000 | |||
Common stock | 344,000 | 286,000 | |||
Retained earnings | 234,100 | 91,000 | |||
Total stockholders' equity | 578,100 | 377,000 | |||
Total liabilities and stockholders' equity | $ | 1,211,200 | $ | 875,000 | |
Equipment that had cost $30,400 and on which there was accumulated depreciation of $10,000 was sold during Year 2 for $29,400. 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