Question
Joyner Companys income statement for Year 2 follows: Sales $ 719,000 Cost of goods sold 184,000 Gross margin 535,000 Selling and administrative expenses 150,900 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 719,000 |
---|---|
Cost of goods sold | 184,000 |
Gross margin | 535,000 |
Selling and administrative expenses | 150,900 |
Net operating income | 384,100 |
Nonoperating items: | |
Gain on sale of equipment | 8,000 |
Income before taxes | 392,100 |
Income taxes | 117,630 |
Net income | $ 274,470 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 248,370 | $ 46,400 |
Accounts receivable | 228,000 | 138,000 |
Inventory | 319,000 | 283,000 |
Prepaid expenses | 9,500 | 19,000 |
Total current assets | 804,870 | 486,400 |
Property, plant, and equipment | 627,000 | 509,000 |
Less accumulated depreciation | 166,500 | 130,000 |
Net property, plant, and equipment | 460,500 | 379,000 |
Loan to Hymans Company | 45,000 | 0 |
Total assets | $ 1,310,370 | $ 865,400 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 312,000 | $ 256,000 |
Accrued liabilities | 47,000 | 60,000 |
Income taxes payable | 85,600 | 80,400 |
Total current liabilities | 444,600 | 396,400 |
Bonds payable | 195,000 | 108,000 |
Total liabilities | 639,600 | 504,400 |
Common stock | 338,000 | 270,000 |
Retained earnings | 332,770 | 91,000 |
Total stockholders' equity | 670,770 | 361,000 |
Total liabilities and stockholders' equity | $ 1,310,370 | $ 865,400 |
Equipment that had cost $30,500 and on which there was accumulated depreciation of $10,800 was sold during Year 2 for $27,700. 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