Question
Joyner Companys income statement for Year 2 follows: Sales $ 702,000 Cost of goods sold 104,000 Gross margin 598,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
| ||
Sales | $ | 702,000 |
Cost of goods sold |
| 104,000 |
Gross margin |
| 598,000 |
Selling and administrative expenses |
| 218,000 |
Net operating income |
| 380,000 |
Nonoperating items: |
|
|
Gain on sale of equipment |
| 8,000 |
Income before taxes |
| 388,000 |
Income taxes |
| 116,400 |
Net income | $ | 271,600 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
| Year 2 |
| Year 1 | ||
Assets |
|
|
|
|
|
Cash | $ | 207,400 |
| $ | 118,000 |
Accounts receivable |
| 270,000 |
|
| 116,000 |
Inventory |
| 319,000 |
|
| 275,000 |
Prepaid expenses |
| 9,500 |
|
| 19,000 |
Total current assets |
| 805,900 |
|
| 528,000 |
Property, plant, and equipment |
| 626,000 |
|
| 501,000 |
Less accumulated depreciation |
| 166,100 |
|
| 131,500 |
Net property, plant, and equipment |
| 459,900 |
|
| 369,500 |
Loan to Hymans Company |
| 50,000 |
|
| 0 |
Total assets | $ | 1,315,800 |
| $ | 897,500 |
Liabilities and Stockholders' Equity |
|
|
|
|
|
Accounts payable | $ | 311,000 |
| $ | 268,000 |
Accrued liabilities |
| 49,000 |
|
| 59,000 |
Income taxes payable |
| 85,400 |
|
| 80,500 |
Total current liabilities |
| 445,400 |
|
| 407,500 |
Bonds payable |
| 203,000 |
|
| 113,000 |
Total liabilities |
| 648,400 |
|
| 520,500 |
Common stock |
| 331,000 |
|
| 280,000 |
Retained earnings |
| 336,400 |
|
| 97,000 |
Total stockholders' equity |
| 667,400 |
|
| 377,000 |
Total liabilities and stockholders' equity | $ | 1,315,800 |
| $ | 897,500 |
Equipment that had cost $31,100 and on which there was accumulated depreciation of $11,800 was sold during Year 2 for $27,300. 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 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) 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 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flowStep 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