Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Joyner Companys income statement for Year 2 follows: Sales $ 720,000 Cost of goods sold 70,000 Gross margin 650,000 Selling and administrative expenses 151,900 Net

Joyner Companys income statement for Year 2 follows:

Sales $ 720,000
Cost of goods sold 70,000
Gross margin 650,000
Selling and administrative expenses 151,900
Net operating income 498,100
Nonoperating items:
Gain on sale of equipment 8,000
Income before taxes 506,100
Income taxes 202,440
Net income $ 303,660

Its balance sheet amounts at the end of Years 1 and 2 are as follows:

Year 2 Year 1
Assets
Cash $ 293,560 $ 66,300
Accounts receivable 221,000 131,000
Inventory 319,000 281,000
Prepaid expenses 8,000 16,000
Total current assets 841,560 494,300
Property, plant, and equipment 629,000 505,000
Less accumulated depreciation 165,600 131,100
Net property, plant, and equipment 463,400 373,900
Loan to Hymans Company 47,000 0
Total assets $ 1,351,960 $ 868,200
Liabilities and Stockholders' Equity
Accounts payable $ 318,000 $ 250,000
Accrued liabilities 49,000 51,000
Income taxes payable 85,100 81,200
Total current liabilities 452,100 382,200
Bonds payable 201,000 107,000
Total liabilities 653,100 489,200
Common stock 338,000 288,000
Retained earnings 360,860 91,000
Total stockholders' equity 698,860 379,000
Total liabilities and stockholders' equity $ 1,351,960 $ 868,200

Equipment that had cost $31,600 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $29,400. 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.

image text in transcribed

image text in transcribedimage text in transcribed

Required 1 ed 2 Required 3 Using the indirect method, compute the net cash provided by/used in operating activities for Year 2. (List any deduction in cash outflows as negative amounts.) $ 303,660 Joyner Company Statement of Cash FlowsIndirect Method (partial) Net income Adjustments to convert net income to a cash basis: Depreciation 44,700 Gain on sale of equipment (8,000) Increase in inventory (38,000) Increase in accounts receivable (90,000) Decrease in prepaid expenses 8,000 Decrease in accounts payable 68,000 Increase in accrued liabilities (2,000) Decrease in income taxes payable 3,900 (13,400) 290,260 Net cash provided by operating activities $ Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) Joyner Company Statement of Cash Flows For Year 2 Operating activities: Investing activities: 0 Financing activities: 0 0 Beginning cash and cash equivalents Ending cash and cash equivalents $ 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flow

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Equity Asset Valuation

Authors: Jerald E Pinto, CFA Institute

3rd Edition

1119850517, 978-1119850519

Students also viewed these Accounting questions