Question
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.
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
Get Instant Access with AI-Powered 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