Question
Joyner Companys income statement for Year 2 follows: Sales $ 715,000 Cost of goods sold 232,000 Gross margin 483,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows: |
| ||
Sales | $ | 715,000 |
Cost of goods sold |
| 232,000 |
|
|
|
Gross margin |
| 483,000 |
Selling and administrative expenses |
| 218,000 |
|
|
|
Net operating income |
| 265,000 |
Gain on sale of equipment |
| 7,000 |
|
|
|
Income before taxes |
| 272,000 |
Income taxes |
| 108,800 |
|
|
|
Net income | $ | 163,200 |
|
|
|
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
| Year 2 | Year 1 | ||
Assets |
|
|
|
|
Cash | $ | 93,700 | $ | 76,000 |
Accounts receivable |
| 270,000 |
| 132,000 |
Inventory |
| 319,000 |
| 274,000 |
Prepaid expenses |
| 10,000 |
| 20,000 |
|
|
|
|
|
Total current assets |
| 692,700 |
| 502,000 |
|
|
|
|
|
Property, plant, and equipment |
| 621,000 |
| 507,000 |
Less accumulated depreciation |
| 166,500 |
| 130,200 |
|
|
|
|
|
Net property, plant, and equipment |
| 454,500 |
| 376,800 |
|
|
|
|
|
Loan to Hymans Company |
| 47,000 |
| 0 |
|
|
|
|
|
Total assets | $ | 1,194,200 | $ | 878,800 |
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
Accounts payable | $ | 312,000 | $ | 252,000 |
Accrued liabilities |
| 47,000 |
| 57,000 |
Income taxes payable |
| 85,600 |
| 81,800 |
|
|
|
|
|
Total current liabilities |
| 444,600 |
| 390,800 |
Bonds payable |
| 191,000 |
| 104,000 |
|
|
|
|
|
Total liabilities |
| 635,600 |
| 494,800 |
|
|
|
|
|
Common stock |
| 331,000 |
| 286,000 |
Retained earnings |
| 227,600 |
| 98,000 |
|
|
|
|
|
Total stockholders' equity |
| 558,600 |
| 384,000 |
|
|
|
|
|
Total liabilities and stockholders' equity | $ | 1,194,200 | $ | 878,800 |
|
|
|
|
|
|
Equipment that had cost $30,400 and on which there was accumulated depreciation of $10,100 was sold during Year 2 for $27,300. 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 for operating activities for Year 2. (Negative amount should be indicated by a minus sign.) |
2. | Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) |
3. | Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) |
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