Question
Joyner Companys income statement for Year 2 follows: Sales $ 719,000 Cost of goods sold 209,000 Gross margin 510,000 Selling and administrative expenses 151,800 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 719,000 |
Cost of goods sold | 209,000 | |
Gross margin | 510,000 | |
Selling and administrative expenses | 151,800 | |
Net operating income | 358,200 | |
Nonoperating items: | ||
Gain on sale of equipment | 6,000 | |
Income before taxes | 364,200 | |
Income taxes | 145,680 | |
Net income | $ | 218,520 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 214,820 | $ | 77,400 | |
Accounts receivable | 229,000 | 133,000 | |||
Inventory | 319,000 | 275,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 771,820 | 503,400 | |||
Property, plant, and equipment | 629,000 | 506,000 | |||
Less accumulated depreciation | 166,600 | 130,200 | |||
Net property, plant, and equipment | 462,400 | 375,800 | |||
Loan to Hymans Company | 43,000 | 0 | |||
Total assets | $ | 1,277,220 | $ | 879,200 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 319,000 | $ | 262,000 | |
Accrued liabilities | 48,000 | 56,000 | |||
Income taxes payable | 84,500 | 81,200 | |||
Total current liabilities | 451,500 | 399,200 | |||
Bonds payable | 209,000 | 114,000 | |||
Total liabilities | 660,500 | 513,200 | |||
Common stock | 338,000 | 272,000 | |||
Retained earnings | 278,720 | 94,000 | |||
Total stockholders' equity | 616,720 | 366,000 | |||
Total liabilities and stockholders' equity | $ | 1,277,220 | $ | 879,200 | |
Equipment that had cost $30,500 and on which there was accumulated depreciation of $11,800 was sold during Year 2 for $24,700. The company declared and paid a cash dividend during Year 2. It did not retire any bonds or repurchase any of its own stock.
1. 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.)
|
2. Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.)
|
|
3.
Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.)
|
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