Question
Joyner Companys income statement for Year 2 follows: Sales $ 701,000 Cost of goods sold 398,000 Gross margin 303,000 Selling and administrative expenses 152,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 701,000 |
Cost of goods sold | 398,000 | |
Gross margin | 303,000 | |
Selling and administrative expenses | 152,000 | |
Net operating income | 151,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 158,000 | |
Income taxes | 47,400 | |
Net income | $ | 110,600 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 63,800 | $ | 80,800 | |
Accounts receivable | 257,000 | 132,000 | |||
Inventory | 320,000 | 279,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 649,300 | 508,800 | |||
Property, plant, and equipment | 634,000 | 517,000 | |||
Less accumulated depreciation | 165,400 | 130,600 | |||
Net property, plant, and equipment | 468,600 | 386,400 | |||
Loan to Hymans Company | 44,000 | 0 | |||
Total assets | $ | 1,161,900 | $ | 895,200 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 319,000 | $ | 268,000 | |
Accrued liabilities | 41,000 | 56,000 | |||
Income taxes payable | 84,500 | 81,200 | |||
Total current liabilities | 444,500 | 405,200 | |||
Bonds payable | 209,000 | 118,000 | |||
Total liabilities | 653,500 | 523,200 | |||
Common stock | 338,000 | 281,000 | |||
Retained earnings | 170,400 | 91,000 | |||
Total stockholders' equity | 508,400 | 372,000 | |||
Total liabilities and stockholders' equity | $ | 1,161,900 | $ | 895,200 | |
Equipment that had cost $30,400 and on which there was accumulated depreciation of $11,300 was sold during Year 2 for $26,100. 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