Question
Joyner Companys income statement for Year 2 follows: Sales $ 717,000 Cost of goods sold 293,000 Gross margin 424,000 Selling and administrative expenses 151,700 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 717,000 |
Cost of goods sold | 293,000 | |
Gross margin | 424,000 | |
Selling and administrative expenses | 151,700 | |
Net operating income | 272,300 | |
Nonoperating items: | ||
Gain on sale of equipment | 10,000 | |
Income before taxes | 282,300 | |
Income taxes | 84,690 | |
Net income | $ | 197,610 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 128,910 | $ | 85,800 | |
Accounts receivable | 277,000 | 115,000 | |||
Inventory | 319,000 | 270,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 734,910 | 490,800 | |||
Property, plant, and equipment | 626,000 | 519,000 | |||
Less accumulated depreciation | 166,400 | 130,100 | |||
Net property, plant, and equipment | 459,600 | 388,900 | |||
Loan to Hymans Company | 50,000 | 0 | |||
Total assets | $ | 1,244,510 | $ | 879,700 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 314,000 | $ | 259,000 | |
Accrued liabilities | 42,000 | 50,000 | |||
Income taxes payable | 84,800 | 80,700 | |||
Total current liabilities | 440,800 | 389,700 | |||
Bonds payable | 203,000 | 120,000 | |||
Total liabilities | 643,800 | 509,700 | |||
Common stock | 342,000 | 275,000 | |||
Retained earnings | 258,710 | 95,000 | |||
Total stockholders' equity | 600,710 | 370,000 | |||
Total liabilities and stockholders' equity | $ | 1,244,510 | $ | 879,700 | |
Equipment that had cost $31,400 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $31,200. 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