Question
Joyner Companys income statement for Year 2 follows: Sales $ 717,000 Cost of goods sold 46,000 Gross margin 671,000 Selling and administrative expenses 151,100 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 717,000 |
Cost of goods sold | 46,000 | |
Gross margin | 671,000 | |
Selling and administrative expenses | 151,100 | |
Net operating income | 519,900 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 528,900 | |
Income taxes | 211,560 | |
Net income | $ | 317,340 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 314,240 | $ | 64,200 | |
Accounts receivable | 223,000 | 128,000 | |||
Inventory | 318,000 | 283,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 865,240 | 495,200 | |||
Property, plant, and equipment | 640,000 | 520,000 | |||
Less accumulated depreciation | 166,900 | 130,700 | |||
Net property, plant, and equipment | 473,100 | 389,300 | |||
Loan to Hymans Company | 46,000 | 0 | |||
Total assets | $ | 1,384,340 | $ | 884,500 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 320,000 | $ | 270,000 | |
Accrued liabilities | 47,000 | 52,000 | |||
Income taxes payable | 85,600 | 81,500 | |||
Total current liabilities | 452,600 | 403,500 | |||
Bonds payable | 206,000 | 113,000 | |||
Total liabilities | 658,600 | 516,500 | |||
Common stock | 349,000 | 274,000 | |||
Retained earnings | 376,740 | 94,000 | |||
Total stockholders' equity | 725,740 | 368,000 | |||
Total liabilities and stockholders' equity | $ | 1,384,340 | $ | 884,500 | |
Equipment that had cost $30,800 and on which there was accumulated depreciation of $10,100 was sold during Year 2 for $29,700. 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