Question
Joyner Companys income statement for Year 2 follows: Sales $ 717,000 Cost of goods sold 213,000 Gross margin 504,000 Selling and administrative expenses 150,500 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 717,000 |
Cost of goods sold | 213,000 | |
Gross margin | 504,000 | |
Selling and administrative expenses | 150,500 | |
Net operating income | 353,500 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 360,500 | |
Income taxes | 144,200 | |
Net income | $ | 216,300 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 235,500 | $ | 74,300 | |
Accounts receivable | 222,000 | 113,000 | |||
Inventory | 319,000 | 280,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 785,000 | 484,300 | |||
Property, plant, and equipment | 623,000 | 507,000 | |||
Less accumulated depreciation | 166,700 | 130,400 | |||
Net property, plant, and equipment | 456,300 | 376,600 | |||
Loan to Hymans Company | 45,000 | 0 | |||
Total assets | $ | 1,286,300 | $ | 860,900 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 319,000 | $ | 250,000 | |
Accrued liabilities | 47,000 | 53,000 | |||
Income taxes payable | 84,000 | 81,900 | |||
Total current liabilities | 450,000 | 384,900 | |||
Bonds payable | 206,000 | 105,000 | |||
Total liabilities | 656,000 | 489,900 | |||
Common stock | 346,000 | 273,000 | |||
Retained earnings | 284,300 | 98,000 | |||
Total stockholders' equity | 630,300 | 371,000 | |||
Total liabilities and stockholders' equity | $ | 1,286,300 | $ | 860,900 | |
Equipment that had cost $31,700 and on which there was accumulated depreciation of $10,100 was sold during Year 2 for $28,600. 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 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