Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Joyner Companys income statement for Year 2 follows: Sales: 704,000 Cost of goods sold: 171,000 Gross margin:533,000 Selling and administrative expenses: 218,000 Net operating income:315,000

Joyner Companys income statement for Year 2 follows:

Sales: 704,000

Cost of goods sold: 171,000

Gross margin:533,000

Selling and administrative expenses: 218,000

Net operating income:315,000

Nonoperating items

Gain on sale of equipment:10,000

Income before taxes: 325,000

Income taxes: 130,000

Net income: 195,000

Its balance sheet amounts at the end of Years 1 and 2 are as follows:

Year 2 Year 1
Assets
Cash $ 151,000 $ 70,200
Accounts receivable 269,000 136,000
Inventory 319,000 280,000
Prepaid expenses 10,500 21,000
Total current assets 749,500 507,200
Property, plant, and equipment 623,000 512,000
Less accumulated depreciation 166,200 130,700
Net property, plant, and equipment 456,800 381,300
Loan to Hymans Company 48,000 0
Total assets $ 1,254,300 $ 888,500
Liabilities and Stockholders' Equity
Accounts payable $ 318,000 $ 263,000
Accrued liabilities 45,000 59,000
Income taxes payable 84,700 81,500
Total current liabilities 447,700 403,500
Bonds payable 205,000 107,000
Total liabilities 652,700 510,500
Common stock 346,000 285,000
Retained earnings 255,600 93,000
Total stockholders' equity 601,600 378,000
Total liabilities and stockholders' equity $ 1,254,300 $ 888,500

Equipment that had cost $30,700 and on which there was accumulated depreciation of $11,800 was sold during Year 2 for $28,900. 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.

image text in transcribed

image text in transcribed

image text in transcribed

Weaver Company Statement of Cash Flows-Indirect Method (partial) Net income 195,000 Adjustments to convert net income to a cash basis: Depreciation Gain on sale of equipment Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued liabilities Increase in income taxes payable Net cash provided by operating activities 195,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

CPA Excel Auditing And Attestation

Authors: Robert A. Prentice

1st Edition

0977165876, 978-0977165872

More Books

Students also viewed these Accounting questions

Question

What is Accounting?

Answered: 1 week ago

Question

Define organisation chart

Answered: 1 week ago

Question

What are the advantages of planning ?

Answered: 1 week ago

Question

Are there any questions that you want to ask?

Answered: 1 week ago