Question
Joyner Companys income statement for Year 2 follows: Sales $ 703,000 Cost of goods sold 48,000 Gross margin 655,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 703,000 |
Cost of goods sold | 48,000 | |
|
| |
Gross margin | 655,000 | |
Selling and administrative expenses | 218,000 | |
|
| |
Net operating income | 437,000 | |
Gain on sale of equipment | 7,000 | |
|
| |
Income before taxes | 444,000 | |
Income taxes | 177,600 | |
|
| |
Net income | $ | 266,400 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 192,500 | $ | 85,600 |
Accounts receivable | 274,000 | 126,000 | ||
Inventory | 319,000 | 271,000 | ||
Prepaid expenses | 10,500 | 21,000 | ||
|
|
|
| |
Total current assets | 796,000 | 503,600 | ||
|
|
|
| |
Property, plant, and equipment | 625,000 | 515,000 | ||
Less accumulated depreciation | 166,000 | 131,900 | ||
|
|
|
| |
Net property, plant, and equipment | 459,000 | 383,100 | ||
|
|
|
| |
Loan to Hymans Company | 43,000 | 0 | ||
|
|
|
| |
Total assets | $ | 1,298,000 | $ | 886,700 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 311,000 | $ | 262,000 |
Accrued liabilities | 44,000 | 59,000 | ||
Income taxes payable | 85,700 | 81,700 | ||
|
|
|
| |
Total current liabilities | 440,700 | 402,700 | ||
Bonds payable | 190,000 | 108,000 | ||
|
|
|
| |
Total liabilities | 630,700 | 510,700 | ||
|
|
|
| |
Common stock | 338,000 | 279,000 | ||
Retained earnings | 329,300 | 97,000 | ||
|
|
|
| |
Total stockholders' equity | 667,300 | 376,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,298,000 | $ | 886,700 |
|
|
|
| |
|
Equipment that had cost $30,400 and on which there was accumulated depreciation of $10,800 was sold during Year 2 for $26,600. 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 for operating activities for Year 2. (Negative amount should be indicated by a minus sign.) |
2. | Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) |
3. | Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) |
81,9100 5 570 211 30 8 22 00
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