Question
Joyner Companys income statement for Year 2 follows: Sales $ 718,000 Cost of goods sold 230,000 Gross margin 488,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 718,000 |
Cost of goods sold | 230,000 | |
Gross margin | 488,000 | |
Selling and administrative expenses | 218,000 | |
Net operating income | 270,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 277,000 | |
Income taxes | 83,100 | |
Net income | $ | 193,900 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 123,100 | $ | 43,500 | |
Accounts receivable | 260,000 | 148,000 | |||
Inventory | 320,000 | 272,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 713,100 | 483,500 | |||
Property, plant, and equipment | 636,000 | 518,000 | |||
Less accumulated depreciation | 166,100 | 130,200 | |||
Net property, plant, and equipment | 469,900 | 387,800 | |||
Loan to Hymans Company | 46,000 | 0 | |||
Total assets | $ | 1,229,000 | $ | 871,300 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 316,000 | $ | 256,000 | |
Accrued liabilities | 47,000 | 56,000 | |||
Income taxes payable | 85,400 | 81,300 | |||
Total current liabilities | 448,400 | 393,300 | |||
Bonds payable | 192,000 | 110,000 | |||
Total liabilities | 640,400 | 503,300 | |||
Common stock | 333,000 | 273,000 | |||
Retained earnings | 255,600 | 95,000 | |||
Total stockholders' equity | 588,600 | 368,000 | |||
Total liabilities and stockholders' equity | $ | 1,229,000 | $ | 871,300 | |
Equipment that had cost $30,400 and on which there was accumulated depreciation of $12,000 was sold during Year 2 for $25,400. 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