Question
Joyner Companys income statement for Year 2 follows: Sales $ 915,000 Cost of goods sold 503,250 Gross margin 411,750 Selling and administrative expenses 330,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 915,000 |
---|---|
Cost of goods sold | 503,250 |
Gross margin | 411,750 |
Selling and administrative expenses | 330,000 |
Net operating income | 81,750 |
Nonoperating items: | |
Gain on sale of equipment | 8,000 |
Income before taxes | 89,750 |
Income taxes | 26,925 |
Net income | $ 62,825 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ -38,925 | $ -18,200 |
Accounts receivable | 248,000 | 173,000 |
Inventory | 312,000 | 262,000 |
Prepaid expenses | 8,500 | 17,000 |
Total current assets | 529,575 | 433,800 |
Property, plant, and equipment | 515,000 | 416,000 |
Less accumulated depreciation | 128,750 | 124,800 |
Net property, plant, and equipment | 386,250 | 291,200 |
Loan to Hymans Company | 44,000 | 0 |
Total assets | $ 959,825 | $ 725,000 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 307,000 | $ 255,000 |
Accrued liabilities | 23,000 | 32,000 |
Income taxes payable | 43,000 | 44,000 |
Total current liabilities | 373,000 | 331,000 |
Bonds payable | 188,000 | 66,000 |
Total liabilities | 561,000 | 397,000 |
Common stock | 285,000 | 245,000 |
Retained earnings | 113,825 | 83,000 |
Total stockholders' equity | 398,825 | 328,000 |
Total liabilities and stockholders' equity | $ 959,825 | $ 725,000 |
Equipment that had cost $38,000 and on which there was accumulated depreciation of $33,000 was sold during Year 2 for $13,000. 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