Question
Joyner Companys income statement for Year 2 follows: Sales $ 711,000 Cost of goods sold 364,000 Gross margin 347,000 Selling and administrative expenses 151,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 711,000 |
Cost of goods sold | 364,000 | |
Gross margin | 347,000 | |
Selling and administrative expenses | 151,000 | |
Net operating income | 196,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 203,000 | |
Income taxes | 60,900 | |
Net income | $ | 142,100 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Equipment that had cost $31,900 and on which there was accumulated depreciation of $11,800 was sold during Year 2 for $27,100. 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.
Year 2 Year 1 $ 143,500 225,000 319,000 8,500 696,000 620,000 166,000 454,000 44,000 $1,194,000 $ 71,900 143,000 270,000 17,000 501,900 515,000 130, 600 384,400 0 $ 886,300 Assets Cash Accounts receivable Inventory Prepaid expenses Total current assets Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Loan to Hymans Company Total assets Liabilities and Stockholders' Equity Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 311,000 46,000 85,400 442,400 208,000 650,400 342,000 201,600 543,600 $1,194,000 $ 257,000 59,000 80,300 396,300 111,000 507,300 285,000 94,000 379,000 $ 886,300Step 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