Question
Joyner Companys income statement for Year 2 follows: Sales $ 706,000 Cost of goods sold 340,000 Gross margin 366,000 Selling and administrative expenses 150,100 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 706,000 |
Cost of goods sold | 340,000 | |
Gross margin | 366,000 | |
Selling and administrative expenses | 150,100 | |
Net operating income | 215,900 | |
Nonoperating items: | ||
Gain on sale of equipment | 6,000 | |
Income before taxes | 221,900 | |
Income taxes | 66,570 | |
Net income | $ | 155,330 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 122,430 | $ | 63,800 | |
Accounts receivable | 226,000 | 146,000 | |||
Inventory | 319,000 | 278,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 676,430 | 505,800 | |||
Property, plant, and equipment | 636,000 | 507,000 | |||
Less accumulated depreciation | 165,600 | 130,100 | |||
Net property, plant, and equipment | 470,400 | 376,900 | |||
Loan to Hymans Company | 45,000 | 0 | |||
Total assets | $ | 1,191,830 | $ | 882,700 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 316,000 | $ | 268,000 | |
Accrued liabilities | 41,000 | 56,000 | |||
Income taxes payable | 85,100 | 81,700 | |||
Total current liabilities | 442,100 | 405,700 | |||
Bonds payable | 196,000 | 101,000 | |||
Total liabilities | 638,100 | 506,700 | |||
Common stock | 333,000 | 280,000 | |||
Retained earnings | 220,730 | 96,000 | |||
Total stockholders' equity | 553,730 | 376,000 | |||
Total liabilities and stockholders' equity | $ | 1,191,830 | $ | 882,700 | |
Equipment that had cost $31,200 and on which there was accumulated depreciation of $10,300 was sold during Year 2 for $26,900. 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