Question
Joyner Companys income statement for Year 2 follows: Sales $ 710,000 Cost of goods sold 336,000 Gross margin 374,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 710,000 |
Cost of goods sold | 336,000 | |
Gross margin | 374,000 | |
Selling and administrative expenses | 218,000 | |
Net operating income | 156,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 163,000 | |
Income taxes | 65,200 | |
Net income | $ | 97,800 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 55,700 | $ | 56,500 | |
Accounts receivable | 268,000 | 141,000 | |||
Inventory | 319,000 | 270,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 651,200 | 484,500 | |||
Property, plant, and equipment | 625,000 | 512,000 | |||
Less accumulated depreciation | 166,700 | 131,000 | |||
Net property, plant, and equipment | 458,300 | 381,000 | |||
Loan to Hymans Company | 43,000 | 0 | |||
Total assets | $ | 1,152,500 | $ | 865,500 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 315,000 | $ | 262,000 | |
Accrued liabilities | 45,000 | 51,000 | |||
Income taxes payable | 84,800 | 81,500 | |||
Total current liabilities | 444,800 | 394,500 | |||
Bonds payable | 204,000 | 104,000 | |||
Total liabilities | 648,800 | 498,500 | |||
Common stock | 348,000 | 278,000 | |||
Retained earnings | 155,700 | 89,000 | |||
Total stockholders' equity | 503,700 | 367,000 | |||
Total liabilities and stockholders' equity | $ | 1,152,500 | $ | 865,500 | |
Equipment that had cost $31,700 and on which there was accumulated depreciation of $12,000 was sold during Year 2 for $26,700. 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.
Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Using the indirect method, compute the net cash provided by/used in operating activities for Year 2. (List any deduction in cash outflows as negative amounts.) Joyner Company Statement of Cash Flows-Indirect Method (partial) Required 1 Required 2 > Required 1 Required 2 Required 3 Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) Joyner Company Statement of Cash Flows For Year 2 Operating activities: Investing activities: Financing activities: Beginning cash and cash equivalents Ending cash and cash equivalents 2. Prepare a statement of cash flows for Year 2 3. Compute the free cash flow for Year 2 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flow Required 2 Required 3 >
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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