Question
Joyner Companys income statement for Year 2 follows: Sales $ 920,000 Cost of goods sold 506,000 Gross margin 414,000 Selling and administrative expenses 328,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 920,000 |
---|---|
Cost of goods sold | 506,000 |
Gross margin | 414,000 |
Selling and administrative expenses | 328,000 |
Net operating income | 86,000 |
Nonoperating items: | |
Gain on sale of equipment | 7,000 |
Income before taxes | 93,000 |
Income taxes | 27,900 |
Net income | $ 65,100 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ -25,900 | $ -7,700 |
Accounts receivable | 248,000 | 168,000 |
Inventory | 314,000 | 264,000 |
Prepaid expenses | 7,000 | 14,000 |
Total current assets | 543,100 | 438,300 |
Property, plant, and equipment | 500,000 | 401,000 |
Less accumulated depreciation | 125,000 | 120,300 |
Net property, plant, and equipment | 375,000 | 280,700 |
Loan to Hymans Company | 38,000 | 0 |
Total assets | $ 956,100 | $ 719,000 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 308,000 | $ 254,000 |
Accrued liabilities | 20,000 | 26,000 |
Income taxes payable | 50,000 | 43,000 |
Total current liabilities | 378,000 | 323,000 |
Bonds payable | 180,000 | 74,000 |
Total liabilities | 558,000 | 397,000 |
Common stock | 285,000 | 240,000 |
Retained earnings | 113,100 | 82,000 |
Total stockholders' equity | 398,100 | 322,000 |
Total liabilities and stockholders' equity | $ 956,100 | $ 719,000 |
Equipment that had cost $41,000 and on which there was accumulated depreciation of $32,000 was sold during Year 2 for $16,000. 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