Question
Joyner Companys income statement for Year 2 follows: Sales $ 707,000 Cost of goods sold 277,000 Gross margin 430,000 Selling and administrative expenses 150,700 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 707,000 |
---|---|
Cost of goods sold | 277,000 |
Gross margin | 430,000 |
Selling and administrative expenses | 150,700 |
Net operating income | 279,300 |
Nonoperating items: | |
Gain on sale of equipment | 7,000 |
Income before taxes | 286,300 |
Income taxes | 114,520 |
Net income | $ 171,780 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 140,780 | $ 67,000 |
Accounts receivable | 224,000 | 110,000 |
Inventory | 318,000 | 282,000 |
Prepaid expenses | 8,000 | 16,000 |
Total current assets | 690,780 | 475,000 |
Property, plant, and equipment | 639,000 | 519,000 |
Less accumulated depreciation | 166,400 | 131,600 |
Net property, plant, and equipment | 472,600 | 387,400 |
Loan to Hymans Company | 42,000 | 0 |
Total assets | $ 1,205,380 | $ 862,400 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 317,000 | $ 253,000 |
Accrued liabilities | 47,000 | 56,000 |
Income taxes payable | 84,600 | 81,400 |
Total current liabilities | 448,600 | 390,400 |
Bonds payable | 191,000 | 102,000 |
Total liabilities | 639,600 | 492,400 |
Common stock | 335,000 | 279,000 |
Retained earnings | 230,780 | 91,000 |
Total stockholders' equity | 565,780 | 370,000 |
Total liabilities and stockholders' equity | $ 1,205,380 | $ 862,400 |
Equipment that had cost $31,300 and on which there was accumulated depreciation of $11,900 was sold during Year 2 for $26,400. 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.
Joyner Company Statement of Cash Flows For Year 2 Operating activities: Net cash provided by operating activities Investing activities: Proceeds from sale of equipment Loan to Hymans Company Additions to property, plant, and equipment 0 0 Financing activities: Issuance of bonds payable Issuance of common stock Cash dividends paid 0 0 Net cash provided by financing activities Net increase in cash Beginning cash and cash equivalents Ending cash and cash equivalents $ 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flow
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