Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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.

image text in transcribedimage text in transcribed

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Managerial Accounting

Authors: Susan V. Crosson, Belverd E. Needles

8th Edition

9780618777174, 618777180, 618777172, 978-0618777181

More Books

Students also viewed these Accounting questions