Question
Joyner Companys income statement for Year 2 follows: Sales $ 719,000 Cost of goods sold 121,000 Gross margin 598,000 Selling and administrative expenses 151,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 719,000 |
Cost of goods sold | 121,000 | |
Gross margin | 598,000 | |
Selling and administrative expenses | 151,000 | |
Net operating income | 447,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 456,000 | |
Income taxes | 136,800 | |
Net income | $ | 319,200 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 304,900 | $ | 56,200 | |
Accounts receivable | 220,000 | 143,000 | |||
Inventory | 319,000 | 271,000 | |||
Prepaid expenses | 10,500 | 21,000 | |||
Total current assets | 854,400 | 491,200 | |||
Property, plant, and equipment | 637,000 | 512,000 | |||
Less accumulated depreciation | 165,700 | 130,400 | |||
Net property, plant, and equipment | 471,300 | 381,600 | |||
Loan to Hymans Company | 46,000 | 0 | |||
Total assets | $ | 1,371,700 | $ | 872,800 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 319,000 | $ | 252,000 | |
Accrued liabilities | 50,000 | 56,000 | |||
Income taxes payable | 85,600 | 81,800 | |||
Total current liabilities | 454,600 | 389,800 | |||
Bonds payable | 199,000 | 104,000 | |||
Total liabilities | 653,600 | 493,800 | |||
Common stock | 339,000 | 288,000 | |||
Retained earnings | 379,100 | 91,000 | |||
Total stockholders' equity | 718,100 | 379,000 | |||
Total liabilities and stockholders' equity | $ | 1,371,700 | $ | 872,800 | |
Equipment that had cost $30,300 and on which there was accumulated depreciation of $10,800 was sold during Year 2 for $28,500. 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