Question
Joyner Companys income statement for Year 2 follows: Sales $ 706,000 Cost of goods sold 331,000 Gross margin 375,000 Selling and administrative expenses 216,000 Net
Joyner Companys income statement for Year 2 follows: |
Sales | $ | 706,000 |
Cost of goods sold | 331,000 | |
|
| |
Gross margin | 375,000 | |
Selling and administrative expenses | 216,000 | |
|
| |
Net operating income | 159,000 | |
Gain on sale of equipment | 6,000 | |
|
| |
Income before taxes | 165,000 | |
Income taxes | 49,500 | |
|
| |
Net income | $ | 115,500 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 42,500 | $ | 72,900 |
Accounts receivable | 270,000 | 129,000 | ||
Inventory | 319,000 | 282,000 | ||
Prepaid expenses | 9,500 | 19,000 | ||
|
|
|
| |
Total current assets | 641,000 | 502,900 | ||
|
|
|
| |
Property, plant, and equipment | 624,000 | 510,000 | ||
Less accumulated depreciation | 165,600 | 130,800 | ||
|
|
|
| |
Net property, plant, and equipment | 458,400 | 379,200 | ||
|
|
|
| |
Loan to Hymans Company | 47,000 | 0 | ||
|
|
|
| |
Total assets | $ | 1,146,400 | $ | 882,100 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 311,000 | $ | 262,000 |
Accrued liabilities | 44,000 | 51,000 | ||
Income taxes payable | 85,100 | 80,100 | ||
|
|
|
| |
Total current liabilities | 440,100 | 393,100 | ||
Bonds payable | 198,000 | 112,000 | ||
|
|
|
| |
Total liabilities | 638,100 | 505,100 | ||
|
|
|
| |
Common stock | 333,000 | 283,000 | ||
Retained earnings | 175,300 | 94,000 | ||
|
|
|
| |
Total stockholders' equity | 508,300 | 377,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,146,400 | $ | 882,100 |
|
|
|
| |
|
Equipment that had cost $30,600 and on which there was accumulated depreciation of $10,000 was sold during Year 2 for $26,600. 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 for operating activities for Year 2. (Negative amount should be indicated by a minus sign.) |
2. | Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) |
3. | Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) |
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