Question
Joyner Companys income statement for Year 2 follows: Sales $ 707,000 Cost of goods sold 150,000 Gross margin 557,000 Selling and administrative expenses 151,900 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 707,000 |
---|---|
Cost of goods sold | 150,000 |
Gross margin | 557,000 |
Selling and administrative expenses | 151,900 |
Net operating income | 405,100 |
Nonoperating items: | |
Gain on sale of equipment | 5,000 |
Income before taxes | 410,100 |
Income taxes | 164,040 |
Net income | $ 246,060 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 232,060 | $ 56,600 |
Accounts receivable | 221,000 | 123,000 |
Inventory | 320,000 | 288,000 |
Prepaid expenses | 9,000 | 18,000 |
Total current assets | 782,060 | 485,600 |
Property, plant, and equipment | 625,000 | 506,000 |
Less accumulated depreciation | 165,200 | 131,800 |
Net property, plant, and equipment | 459,800 | 374,200 |
Loan to Hymans Company | 41,000 | 0 |
Total assets | $ 1,282,860 | $ 859,800 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 312,000 | $ 259,000 |
Accrued liabilities | 45,000 | 51,000 |
Income taxes payable | 84,700 | 81,800 |
Total current liabilities | 441,700 | 391,800 |
Bonds payable | 190,000 | 107,000 |
Total liabilities | 631,700 | 498,800 |
Common stock | 348,000 | 270,000 |
Retained earnings | 303,160 | 91,000 |
Total stockholders' equity | 651,160 | 361,000 |
Total liabilities and stockholders' equity | $ 1,282,860 | $ 859,800 |
Equipment that had cost $30,800 and on which there was accumulated depreciation of $10,100 was sold during Year 2 for $25,700. 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.
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