Question
Joyner Companys income statement for Year 2 follows: Sales $ 715,000 Cost of goods sold 178,000 Gross margin 537,000 Selling and administrative expenses 150,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 715,000 |
---|---|
Cost of goods sold | 178,000 |
Gross margin | 537,000 |
Selling and administrative expenses | 150,000 |
Net operating income | 387,000 |
Nonoperating items: | |
Gain on sale of equipment | 6,000 |
Income before taxes | 393,000 |
Income taxes | 117,900 |
Net income | $ 275,100 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 268,900 | $ 39,600 |
Accounts receivable | 227,000 | 149,000 |
Inventory | 319,000 | 276,000 |
Prepaid expenses | 11,000 | 22,000 |
Total current assets | 825,900 | 486,600 |
Property, plant, and equipment | 622,000 | 510,000 |
Less accumulated depreciation | 166,700 | 131,100 |
Net property, plant, and equipment | 455,300 | 378,900 |
Loan to Hymans Company | 45,000 | 0 |
Total assets | $ 1,326,200 | $ 865,500 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 311,000 | $ 254,000 |
Accrued liabilities | 42,000 | 59,000 |
Income taxes payable | 85,000 | 80,500 |
Total current liabilities | 438,000 | 393,500 |
Bonds payable | 207,000 | 101,000 |
Total liabilities | 645,000 | 494,500 |
Common stock | 341,000 | 272,000 |
Retained earnings | 340,200 | 99,000 |
Total stockholders' equity | 681,200 | 371,000 |
Total liabilities and stockholders' equity | $ 1,326,200 | $ 865,500 |
Equipment that had cost $31,900 and on which there was accumulated depreciation of $11,400 was sold during Year 2 for $26,500. 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