Question
Joyner Companys income statement for Year 2 follows: Sales $ 717,000 Cost of goods sold 290,000 Gross margin 427,000 Selling and administrative expenses 217,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 717,000 |
Cost of goods sold | 290,000 | |
Gross margin | 427,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 210,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 8,000 | |
Income before taxes | 218,000 | |
Income taxes | 65,400 | |
Net income | $ | 152,600 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 70,700 | $ | 93,200 | |
Accounts receivable | 260,000 | 119,000 | |||
Inventory | 320,000 | 280,000 | |||
Prepaid expenses | 8,500 | 17,000 | |||
Total current assets | 659,200 | 509,200 | |||
Property, plant, and equipment | 636,000 | 512,000 | |||
Less accumulated depreciation | 165,000 | 131,900 | |||
Net property, plant, and equipment | 471,000 | 380,100 | |||
Loan to Hymans Company | 49,000 | 0 | |||
Total assets | $ | 1,179,200 | $ | 889,300 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 313,000 | $ | 263,000 | |
Accrued liabilities | 42,000 | 57,000 | |||
Income taxes payable | 84,700 | 81,300 | |||
Total current liabilities | 439,700 | 401,300 | |||
Bonds payable | 197,000 | 120,000 | |||
Total liabilities | 636,700 | 521,300 | |||
Common stock | 331,000 | 277,000 | |||
Retained earnings | 211,500 | 91,000 | |||
Total stockholders' equity | 542,500 | 368,000 | |||
Total liabilities and stockholders' equity | $ | 1,179,200 | $ | 889,300 | |
Equipment that had cost $31,200 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $29,000. 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