Question
Joyner Companys income statement for Year 2 follows: Sales $ 709,000 Cost of goods sold 317,000 Gross margin 392,000 Selling and administrative expenses 151,200 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 709,000 |
Cost of goods sold | 317,000 | |
Gross margin | 392,000 | |
Selling and administrative expenses | 151,200 | |
Net operating income | 240,800 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 248,800 | |
Income taxes | 74,640 | |
Net income | $ | 174,160 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 148,060 | $ | 78,100 | |
Accounts receivable | 222,000 | 135,000 | |||
Inventory | 320,000 | 271,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 699,060 | 502,100 | |||
Property, plant, and equipment | 632,000 | 519,000 | |||
Less accumulated depreciation | 165,500 | 131,300 | |||
Net property, plant, and equipment | 466,500 | 387,700 | |||
Loan to Hymans Company | 50,000 | 0 | |||
Total assets | $ | 1,215,560 | $ | 889,800 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 314,000 | $ | 265,000 | |
Accrued liabilities | 44,000 | 57,000 | |||
Income taxes payable | 84,100 | 80,800 | |||
Total current liabilities | 442,100 | 402,800 | |||
Bonds payable | 206,000 | 106,000 | |||
Total liabilities | 648,100 | 508,800 | |||
Common stock | 334,000 | 290,000 | |||
Retained earnings | 233,460 | 91,000 | |||
Total stockholders' equity | 567,460 | 381,000 | |||
Total liabilities and stockholders' equity | $ | 1,215,560 | $ | 889,800 | |
Equipment that had cost $31,800 and on which there was accumulated depreciation of $10,800 was sold during Year 2 for $29,000. 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