Question
Joyner Companys income statement for Year 2 follows: Sales $ 719,000 Cost of goods sold 260,000 Gross margin 459,000 Selling and administrative expenses 150,400 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 719,000 |
Cost of goods sold | 260,000 | |
Gross margin | 459,000 | |
Selling and administrative expenses | 150,400 | |
Net operating income | 308,600 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 317,600 | |
Income taxes | 127,040 | |
Net income | $ | 190,560 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 139,560 | $ | 66,000 | |
Accounts receivable | 261,000 | 142,000 | |||
Inventory | 320,000 | 271,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 729,060 | 496,000 | |||
Property, plant, and equipment | 631,000 | 518,000 | |||
Less accumulated depreciation | 165,700 | 130,500 | |||
Net property, plant, and equipment | 465,300 | 387,500 | |||
Loan to Hymans Company | 43,000 | 0 | |||
Total assets | $ | 1,237,360 | $ | 883,500 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 310,000 | $ | 256,000 | |
Accrued liabilities | 45,000 | 56,000 | |||
Income taxes payable | 84,700 | 80,500 | |||
Total current liabilities | 439,700 | 392,500 | |||
Bonds payable | 202,000 | 109,000 | |||
Total liabilities | 641,700 | 501,500 | |||
Common stock | 345,000 | 289,000 | |||
Retained earnings | 250,660 | 93,000 | |||
Total stockholders' equity | 595,660 | 382,000 | |||
Total liabilities and stockholders' equity | $ | 1,237,360 | $ | 883,500 | |
Equipment that had cost $30,100 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $28,900. 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 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