Question
Joyner Companys income statement for Year 2 follows: Sales $ 710,000 Cost of goods sold 167,000 Gross margin 543,000 Selling and administrative expenses 150,500 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 710,000 |
Cost of goods sold | 167,000 | |
Gross margin | 543,000 | |
Selling and administrative expenses | 150,500 | |
Net operating income | 392,500 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 400,500 | |
Income taxes | 160,200 | |
Net income | $ | 240,300 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 222,400 | $ | 53,300 | |
Accounts receivable | 229,000 | 142,000 | |||
Inventory | 320,000 | 289,000 | |||
Prepaid expenses | 11,000 | 22,000 | |||
Total current assets | 782,400 | 506,300 | |||
Property, plant, and equipment | 635,000 | 509,000 | |||
Less accumulated depreciation | 165,400 | 130,400 | |||
Net property, plant, and equipment | 469,600 | 378,600 | |||
Loan to Hymans Company | 49,000 | 0 | |||
Total assets | $ | 1,301,000 | $ | 884,900 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 311,000 | $ | 260,000 | |
Accrued liabilities | 43,000 | 56,000 | |||
Income taxes payable | 85,800 | 81,900 | |||
Total current liabilities | 439,800 | 397,900 | |||
Bonds payable | 209,000 | 105,000 | |||
Total liabilities | 648,800 | 502,900 | |||
Common stock | 347,000 | 285,000 | |||
Retained earnings | 305,200 | 97,000 | |||
Total stockholders' equity | 652,200 | 382,000 | |||
Total liabilities and stockholders' equity | $ | 1,301,000 | $ | 884,900 | |
Equipment that had cost $31,500 and on which there was accumulated depreciation of $11,600 was sold during Year 2 for $27,900. 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