Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Joyner Companys income statement for Year 2 follows: Sales $ 716,000 Cost of goods sold 342,000 Gross margin 374,000 Selling and administrative expenses 151,800 Net
Joyner Companys income statement for Year 2 follows:
Sales $ 716,000 Cost of goods sold 342,000 Gross margin 374,000 Selling and administrative expenses 151,800 Net operating income 222,200 Nonoperating items: Gain on sale of equipment 8,000 Income before taxes 230,200 Income taxes 69,060 Net income $ 161,140
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 Year 1 Assets Cash $ 143,740 $ 81,800 Accounts receivable 228,000 117,000 Inventory 319,000 281,000 Prepaid expenses 10,500 21,000 Total current assets 701,240 500,800 Property, plant, and equipment 637,000 508,000 Less accumulated depreciation 166,200 130,700 Net property, plant, and equipment 470,800 377,300 Loan to Hymans Company 46,000 0 Total assets $ 1,218,040 $ 878,100 Liabilities and Stockholders' Equity Accounts payable $ 316,000 $ 257,000 Accrued liabilities 44,000 50,000 Income taxes payable 84,200 81,100 Total current liabilities 444,200 388,100 Bonds payable 206,000 116,000 Total liabilities 650,200 504,100 Common stock 341,000 276,000 Retained earnings 226,840 98,000 Total stockholders' equity 567,840 374,000 Total liabilities and stockholders' equity $ 1,218,040 $ 878,100
Equipment that had cost $31,800 and on which there was accumulated depreciation of $11,600 was sold during Year 2 for $28,200. 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.
Statement of Cash Flows For This Year Ended December 31 Operating activities Investing activities Investing activities Financing activities Beginning cash and cash equivalents Ending cash and cash equivalents (Required 1 Required 2 > Required 1 Required 2 Compute Carmono's free cash flow for this year. (Negative amount should be indicated by a minus sign. Round your intermediate calculations and final answer to 2 decimal places) Free cash flow
Joyner Companys income statement for Year 2 follows:
Sales | $ | 716,000 |
Cost of goods sold | 342,000 | |
Gross margin | 374,000 | |
Selling and administrative expenses | 151,800 | |
Net operating income | 222,200 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 230,200 | |
Income taxes | 69,060 | |
Net income | $ | 161,140 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 143,740 | $ | 81,800 | |
Accounts receivable | 228,000 | 117,000 | |||
Inventory | 319,000 | 281,000 | |||
Prepaid expenses | 10,500 | 21,000 | |||
Total current assets | 701,240 | 500,800 | |||
Property, plant, and equipment | 637,000 | 508,000 | |||
Less accumulated depreciation | 166,200 | 130,700 | |||
Net property, plant, and equipment | 470,800 | 377,300 | |||
Loan to Hymans Company | 46,000 | 0 | |||
Total assets | $ | 1,218,040 | $ | 878,100 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 316,000 | $ | 257,000 | |
Accrued liabilities | 44,000 | 50,000 | |||
Income taxes payable | 84,200 | 81,100 | |||
Total current liabilities | 444,200 | 388,100 | |||
Bonds payable | 206,000 | 116,000 | |||
Total liabilities | 650,200 | 504,100 | |||
Common stock | 341,000 | 276,000 | |||
Retained earnings | 226,840 | 98,000 | |||
Total stockholders' equity | 567,840 | 374,000 | |||
Total liabilities and stockholders' equity | $ | 1,218,040 | $ | 878,100 | |
Equipment that had cost $31,800 and on which there was accumulated depreciation of $11,600 was sold during Year 2 for $28,200. 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