Question
Joyner Companys income statement for Year 2 follows: Sales $ 715,000 Cost of goods sold 130,000 Gross margin 585,000 Selling and administrative expenses 150,100 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 715,000 |
---|---|
Cost of goods sold | 130,000 |
Gross margin | 585,000 |
Selling and administrative expenses | 150,100 |
Net operating income | 434,900 |
Nonoperating items: | |
Gain on sale of equipment | 9,000 |
Income before taxes | 443,900 |
Income taxes | 177,560 |
Net income | $ 266,340 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 242,140 | $ 84,900 |
Accounts receivable | 229,000 | 141,000 |
Inventory | 318,000 | 270,000 |
Prepaid expenses | 8,500 | 17,000 |
Total current assets | 797,640 | 512,900 |
Property, plant, and equipment | 630,000 | 504,000 |
Less accumulated depreciation | 165,400 | 131,400 |
Net property, plant, and equipment | 464,600 | 372,600 |
Loan to Hymans Company | 50,000 | 0 |
Total assets | $ 1,312,240 | $ 885,500 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 315,000 | $ 257,000 |
Accrued liabilities | 43,000 | 60,000 |
Income taxes payable | 84,400 | 80,500 |
Total current liabilities | 442,400 | 397,500 |
Bonds payable | 197,000 | 117,000 |
Total liabilities | 639,400 | 514,500 |
Common stock | 346,000 | 280,000 |
Retained earnings | 326,840 | 91,000 |
Total stockholders' equity | 672,840 | 371,000 |
Total liabilities and stockholders' equity | $ 1,312,240 | $ 885,500 |
Equipment that had cost $31,200 and on which there was accumulated depreciation of $10,300 was sold during Year 2 for $29,900. 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