Question
Joyner Companys income statement for Year 2 follows: Sales $ 701,000 Cost of goods sold 322,000 Gross margin 379,000 Selling and administrative expenses 216,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 701,000 |
Cost of goods sold | 322,000 | |
Gross margin | 379,000 | |
Selling and administrative expenses | 216,000 | |
Net operating income | 163,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 10,000 | |
Income before taxes | 173,000 | |
Income taxes | 69,200 | |
Net income | $ | 103,800 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 35,000 | $ | 85,200 | |
Accounts receivable | 263,000 | 127,000 | |||
Inventory | 320,000 | 289,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 627,000 | 519,200 | |||
Property, plant, and equipment | 637,000 | 520,000 | |||
Less accumulated depreciation | 165,700 | 130,900 | |||
Net property, plant, and equipment | 471,300 | 389,100 | |||
Loan to Hymans Company | 41,000 | 0 | |||
Total assets | $ | 1,139,300 | $ | 908,300 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 314,000 | $ | 269,000 | |
Accrued liabilities | 41,000 | 56,000 | |||
Income taxes payable | 85,800 | 80,300 | |||
Total current liabilities | 440,800 | 405,300 | |||
Bonds payable | 200,000 | 118,000 | |||
Total liabilities | 640,800 | 523,300 | |||
Common stock | 332,000 | 288,000 | |||
Retained earnings | 166,500 | 97,000 | |||
Total stockholders' equity | 498,500 | 385,000 | |||
Total liabilities and stockholders' equity | $ | 1,139,300 | $ | 908,300 | |
Equipment that had cost $32,000 and on which there was accumulated depreciation of $11,500 was sold during Year 2 for $30,500. 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