Question
Joyner Companys income statement for Year 2 follows: Sales $ 702,000 Cost of goods sold 295,000 Gross margin 407,000 Selling and administrative expenses 152,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 702,000 |
---|---|
Cost of goods sold | 295,000 |
Gross margin | 407,000 |
Selling and administrative expenses | 152,000 |
Net operating income | 255,000 |
Nonoperating items: | |
Gain on sale of equipment | 8,000 |
Income before taxes | 263,000 |
Income taxes | 105,200 |
Net income | $ 157,800 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 136,400 | $ 86,700 |
Accounts receivable | 225,000 | 113,000 |
Inventory | 319,000 | 274,000 |
Prepaid expenses | 8,500 | 17,000 |
Total current assets | 688,900 | 490,700 |
Property, plant, and equipment | 638,000 | 520,000 |
Less accumulated depreciation | 165,800 | 130,600 |
Net property, plant, and equipment | 472,200 | 389,400 |
Loan to Hymans Company | 49,000 | 0 |
Total assets | $ 1,210,100 | $ 880,100 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 316,000 | $ 252,000 |
Accrued liabilities | 44,000 | 52,000 |
Income taxes payable | 84,500 | 81,100 |
Total current liabilities | 444,500 | 385,100 |
Bonds payable | 198,000 | 117,000 |
Total liabilities | 642,500 | 502,100 |
Common stock | 346,000 | 283,000 |
Retained earnings | 221,600 | 95,000 |
Total stockholders' equity | 567,600 | 378,000 |
Total liabilities and stockholders' equity | $ 1,210,100 | $ 880,100 |
Equipment that had cost $31,000 and on which there was accumulated depreciation of $10,600 was sold during Year 2 for $28,400. 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