Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Joyner Companys income statement for Year 2 follows: Sales $ 719,000 Cost of goods sold 285,000 Gross margin 434,000 Selling and administrative expenses 216,000 Net
Joyner Companys income statement for Year 2 follows: |
Sales | $ | 719,000 |
Cost of goods sold | 285,000 | |
|
| |
Gross margin | 434,000 | |
Selling and administrative expenses | 216,000 | |
|
| |
Net operating income | 218,000 | |
Gain on sale of equipment | 7,000 | |
|
| |
Income before taxes | 225,000 | |
Income taxes | 67,500 | |
|
| |
Net income | $ | 157,500 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 119,800 | $ | 102,200 |
Accounts receivable | 255,000 | 114,000 | ||
Inventory | 319,000 | 275,000 | ||
Prepaid expenses | 10,000 | 20,000 | ||
|
|
|
| |
Total current assets | 703,800 | 511,200 | ||
|
|
|
| |
Property, plant, and equipment | 630,000 | 501,000 | ||
Less accumulated depreciation | 165,700 | 130,600 | ||
|
|
|
| |
Net property, plant, and equipment | 464,300 | 370,400 | ||
|
|
|
| |
Loan to Hymans Company | 45,000 | 0 | ||
|
|
|
| |
Total assets | $ | 1,213,100 | $ | 881,600 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 319,000 | $ | 266,000 |
Accrued liabilities | 46,000 | 58,000 | ||
Income taxes payable | 84,500 | 81,600 | ||
|
|
|
| |
Total current liabilities | 449,500 | 405,600 | ||
Bonds payable | 205,000 | 103,000 | ||
|
|
|
| |
Total liabilities | 654,500 | 508,600 | ||
|
|
|
| |
Common stock | 335,000 | 275,000 | ||
Retained earnings | 223,600 | 98,000 | ||
|
|
|
| |
Total stockholders' equity | 558,600 | 373,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,213,100 | $ | 881,600 |
|
|
|
| |
|
Equipment that had cost $31,300 and on which there was accumulated depreciation of $11,200 was sold during Year 2 for $27,100. 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 activites 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.) Joyner Company Statement of Cash Flows - Indirect Method For Year 2 Operating activities: Investing activities Financing activities: Beginning cash and cash equivalents Ending cash and cash equivalents 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