Question
Joyner Companys income statement for Year 2 follows: Sales $ 716,000 Cost of goods sold 251,000 Gross margin 465,000 Selling and administrative expenses 151,100 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 716,000 |
Cost of goods sold | 251,000 | |
Gross margin | 465,000 | |
Selling and administrative expenses | 151,100 | |
Net operating income | 313,900 | |
Nonoperating items: | ||
Gain on sale of equipment | 10,000 | |
Income before taxes | 323,900 | |
Income taxes | 97,170 | |
Net income | $ | 226,730 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 185,830 | $ | 73,800 | |
Accounts receivable | 221,000 | 127,000 | |||
Inventory | 319,000 | 281,000 | |||
Prepaid expenses | 9,500 | 19,000 | |||
Total current assets | 735,330 | 500,800 | |||
Property, plant, and equipment | 639,000 | 503,000 | |||
Less accumulated depreciation | 165,200 | 130,200 | |||
Net property, plant, and equipment | 473,800 | 372,800 | |||
Loan to Hymans Company | 47,000 | 0 | |||
Total assets | $ | 1,256,130 | $ | 873,600 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 316,000 | $ | 259,000 | |
Accrued liabilities | 46,000 | 54,000 | |||
Income taxes payable | 84,300 | 80,600 | |||
Total current liabilities | 446,300 | 393,600 | |||
Bonds payable | 195,000 | 101,000 | |||
Total liabilities | 641,300 | 494,600 | |||
Common stock | 334,000 | 290,000 | |||
Retained earnings | 280,830 | 89,000 | |||
Total stockholders' equity | 614,830 | 379,000 | |||
Total liabilities and stockholders' equity | $ | 1,256,130 | $ | 873,600 | |
Equipment that had cost $30,200 and on which there was accumulated depreciation of $11,000 was sold during Year 2 for $29,200. 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.
NOTE: All three requirements are part of a single question.
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 Flows-Indirect Method (partial) 0 0 Required 1 Required 2 Required 3 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: 0 Financing activities: 0 0 Beginning cash and cash equivalents Ending cash and cash equivalents $ 0 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