Question
Joyner Companys income statement for Year 2 follows: Sales $ 711,000 Cost of goods sold 276,000 Gross margin 435,000 Selling and administrative expenses 150,400 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 711,000 |
---|---|
Cost of goods sold | 276,000 |
Gross margin | 435,000 |
Selling and administrative expenses | 150,400 |
Net operating income | 284,600 |
Nonoperating items: | |
Gain on sale of equipment | 8,000 |
Income before taxes | 292,600 |
Income taxes | 117,040 |
Net income | $ 175,560 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 151,860 | $ 58,700 |
Accounts receivable | 225,000 | 150,000 |
Inventory | 319,000 | 289,000 |
Prepaid expenses | 10,000 | 20,000 |
Total current assets | 705,860 | 517,700 |
Property, plant, and equipment | 629,000 | 502,000 |
Less accumulated depreciation | 166,600 | 131,500 |
Net property, plant, and equipment | 462,400 | 370,500 |
Loan to Hymans Company | 48,000 | 0 |
Total assets | $ 1,216,260 | $ 888,200 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 312,000 | $ 268,000 |
Accrued liabilities | 42,000 | 55,000 |
Income taxes payable | 85,300 | 81,200 |
Total current liabilities | 439,300 | 404,200 |
Bonds payable | 198,000 | 105,000 |
Total liabilities | 637,300 | 509,200 |
Common stock | 345,000 | 288,000 |
Retained earnings | 233,960 | 91,000 |
Total stockholders' equity | 578,960 | 379,000 |
Total liabilities and stockholders' equity | $ 1,216,260 | $ 888,200 |
Equipment that had cost $31,600 and on which there was accumulated depreciation of $11,100 was sold during Year 2 for $28,500. 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