Question
Joyner Companys income statement for Year 2 follows: Sales $ 708,000 Cost of goods sold 143,000 Gross margin 565,000 Selling and administrative expenses 151,600 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 708,000 |
Cost of goods sold | 143,000 | |
Gross margin | 565,000 | |
Selling and administrative expenses | 151,600 | |
Net operating income | 413,400 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 421,400 | |
Income taxes | 126,420 | |
Net income | $ | 294,980 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 290,880 | $ | 90,500 | |
Accounts receivable | 224,000 | 120,000 | |||
Inventory | 320,000 | 270,000 | |||
Prepaid expenses | 8,000 | 16,000 | |||
Total current assets | 842,880 | 496,500 | |||
Property, plant, and equipment | 622,000 | 516,000 | |||
Less accumulated depreciation | 166,900 | 131,800 | |||
Net property, plant, and equipment | 455,100 | 384,200 | |||
Loan to Hymans Company | 47,000 | 0 | |||
Total assets | $ | 1,344,980 | $ | 880,700 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 318,000 | $ | 257,000 | |
Accrued liabilities | 49,000 | 52,000 | |||
Income taxes payable | 85,400 | 81,700 | |||
Total current liabilities | 452,400 | 390,700 | |||
Bonds payable | 203,000 | 116,000 | |||
Total liabilities | 655,400 | 506,700 | |||
Common stock | 336,000 | 283,000 | |||
Retained earnings | 353,580 | 91,000 | |||
Total stockholders' equity | 689,580 | 374,000 | |||
Total liabilities and stockholders' equity | $ | 1,344,980 | $ | 880,700 | |
Equipment that had cost $32,000 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $29,800. 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