Question
Joyner Companys income statement for Year 2 follows: Sales $ 707,000 Cost of goods sold 390,000 Gross margin 317,000 Selling and administrative expenses 216,000 Net
Joyner Companys income statement for Year 2 follows: |
Sales | $ | 707,000 |
Cost of goods sold | 390,000 | |
|
| |
Gross margin | 317,000 | |
Selling and administrative expenses | 216,000 | |
|
| |
Net operating income | 101,000 | |
Gain on sale of equipment | 10,000 | |
|
| |
Income before taxes | 111,000 | |
Income taxes | 33,300 | |
|
| |
Net income | $ | 77,700 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 23,300 | $ | 102,900 |
Accounts receivable | 253,000 | 118,000 | ||
Inventory | 319,000 | 277,000 | ||
Prepaid expenses | 8,500 | 17,000 | ||
|
|
|
| |
Total current assets | 603,800 | 514,900 | ||
|
|
|
| |
Property, plant, and equipment | 636,000 | 505,000 | ||
Less accumulated depreciation | 166,700 | 130,600 | ||
|
|
|
| |
Net property, plant, and equipment | 469,300 | 374,400 | ||
|
|
|
| |
Loan to Hymans Company | 45,000 | 0 | ||
|
|
|
| |
Total assets | $ | 1,118,100 | $ | 889,300 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 312,000 | $ | 265,000 |
Accrued liabilities | 41,000 | 54,000 | ||
Income taxes payable | 84,200 | 81,300 | ||
|
|
|
| |
Total current liabilities | 437,200 | 400,300 | ||
Bonds payable | 209,000 | 102,000 | ||
|
|
|
| |
Total liabilities | 646,200 | 502,300 | ||
|
|
|
| |
Common stock | 330,000 | 289,000 | ||
Retained earnings | 141,900 | 98,000 | ||
|
|
|
| |
Total stockholders' equity | 471,900 | 387,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,118,100 | $ | 889,300 |
|
|
|
| |
|
Equipment that had cost $30,200 and on which there was accumulated depreciation of $10,600 was sold during Year 2 for $29,600. 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