Question
Joyner Companys income statement for Year 2 follows: Sales $ 707,000 Cost of goods sold 363,000 Gross margin 344,000 Selling and administrative expenses 150,300 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 707,000 |
Cost of goods sold | 363,000 | |
Gross margin | 344,000 | |
Selling and administrative expenses | 150,300 | |
Net operating income | 193,700 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 202,700 | |
Income taxes | 81,080 | |
Net income | $ | 121,620 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 96,220 | $ | 77,300 | |
Accounts receivable | 221,000 | 118,000 | |||
Inventory | 319,000 | 280,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 644,720 | 492,300 | |||
Property, plant, and equipment | 635,000 | 519,000 | |||
Less accumulated depreciation | 166,100 | 130,400 | |||
Net property, plant, and equipment | 468,900 | 388,600 | |||
Loan to Hymans Company | 49,000 | 0 | |||
Total assets | $ | 1,162,620 | $ | 880,900 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 314,000 | $ | 254,000 | |
Accrued liabilities | 41,000 | 53,000 | |||
Income taxes payable | 85,900 | 80,900 | |||
Total current liabilities | 440,900 | 387,900 | |||
Bonds payable | 208,000 | 112,000 | |||
Total liabilities | 648,900 | 499,900 | |||
Common stock | 332,000 | 286,000 | |||
Retained earnings | 181,720 | 95,000 | |||
Total stockholders' equity | 513,720 | 381,000 | |||
Total liabilities and stockholders' equity | $ | 1,162,620 | $ | 880,900 | |
Equipment that had cost $30,400 and on which there was accumulated depreciation of $10,600 was sold during Year 2 for $28,800. 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