Question
Joyner Companys income statement for Year 2 follows: Sales $ 710,000 Cost of goods sold 144,000 Gross margin 566,000 Selling and administrative expenses 150,200 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 710,000 |
Cost of goods sold | 144,000 | |
Gross margin | 566,000 | |
Selling and administrative expenses | 150,200 | |
Net operating income | 415,800 | |
Nonoperating items: | ||
Gain on sale of equipment | 6,000 | |
Income before taxes | 421,800 | |
Income taxes | 126,540 | |
Net income | $ | 295,260 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 283,660 | $ | 39,400 | |
Accounts receivable | 228,000 | 147,000 | |||
Inventory | 318,000 | 290,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 839,660 | 496,400 | |||
Property, plant, and equipment | 627,000 | 510,000 | |||
Less accumulated depreciation | 166,100 | 130,600 | |||
Net property, plant, and equipment | 460,900 | 379,400 | |||
Loan to Hymans Company | 46,000 | 0 | |||
Total assets | $ | 1,346,560 | $ | 875,800 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 313,000 | $ | 262,000 | |
Accrued liabilities | 42,000 | 51,000 | |||
Income taxes payable | 84,300 | 81,800 | |||
Total current liabilities | 439,300 | 394,800 | |||
Bonds payable | 203,000 | 110,000 | |||
Total liabilities | 642,300 | 504,800 | |||
Common stock | 347,000 | 278,000 | |||
Retained earnings | 357,260 | 93,000 | |||
Total stockholders' equity | 704,260 | 371,000 | |||
Total liabilities and stockholders' equity | $ | 1,346,560 | $ | 875,800 | |
Equipment that had cost $30,200 and on which there was accumulated depreciation of $10,400 was sold during Year 2 for $25,800. 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.
Required 1 Required 2 Required 3 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.) Joyner Company Statement of Cash FlowsIndirect Method (partial) $ 0 Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) Joyner Company Statement of Cash Flows For Year 2 Operating activities: Investing activities: Financing activities: Beginning cash and cash equivalents Ending cash and cash equivalents Required 1 Required 2 Required 3 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flowStep 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