Question
Joyner Companys income statement for Year 2 follows: Sales $ 705,000 Cost of goods sold 58,000 Gross margin 647,000 Selling and administrative expenses 217,000 Net
Joyner Companys income statement for Year 2 follows: |
Sales | $ | 705,000 |
Cost of goods sold | 58,000 | |
|
| |
Gross margin | 647,000 | |
Selling and administrative expenses | 217,000 | |
|
| |
Net operating income | 430,000 | |
Gain on sale of equipment | 6,000 | |
|
| |
Income before taxes | 436,000 | |
Income taxes | 174,400 | |
|
| |
Net income | $ | 261,600 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 205,000 | $ | 85,700 |
Accounts receivable | 259,000 | 141,000 | ||
Inventory | 319,000 | 275,000 | ||
Prepaid expenses | 9,500 | 19,000 | ||
|
|
|
| |
Total current assets | 792,500 | 520,700 | ||
|
|
|
| |
Property, plant, and equipment | 627,000 | 508,000 | ||
Less accumulated depreciation | 166,800 | 131,700 | ||
|
|
|
| |
Net property, plant, and equipment | 460,200 | 376,300 | ||
|
|
|
| |
Loan to Hymans Company | 50,000 | 0 | ||
|
|
|
| |
Total assets | $ | 1,302,700 | $ | 897,000 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 314,000 | $ | 266,000 |
Accrued liabilities | 46,000 | 56,000 | ||
Income taxes payable | 85,200 | 82,000 | ||
|
|
|
| |
Total current liabilities | 445,200 | 404,000 | ||
Bonds payable | 207,000 | 117,000 | ||
|
|
|
| |
Total liabilities | 652,200 | 521,000 | ||
|
|
|
| |
Common stock | 332,000 | 286,000 | ||
Retained earnings | 318,500 | 90,000 | ||
|
|
|
| |
Total stockholders' equity | 650,500 | 376,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,302,700 | $ | 897,000 |
|
|
|
| |
|
Equipment that had cost $31,100 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $26,900. 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