Question
Joyner Companys income statement for Year 2 follows: Sales $ 703,000 Cost of goods sold 61,000 Gross margin 642,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 703,000 |
Cost of goods sold | 61,000 | |
Gross margin | 642,000 | |
Selling and administrative expenses | 218,000 | |
Net operating income | 424,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 431,000 | |
Income taxes | 172,400 | |
Net income | $ | 258,600 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 184,200 | $ | 81,500 | |
Accounts receivable | 276,000 | 126,000 | |||
Inventory | 318,000 | 284,000 | |||
Prepaid expenses | 10,500 | 21,000 | |||
Total current assets | 788,700 | 512,500 | |||
Property, plant, and equipment | 626,000 | 511,000 | |||
Less accumulated depreciation | 166,900 | 130,200 | |||
Net property, plant, and equipment | 459,100 | 380,800 | |||
Loan to Hymans Company | 47,000 | 0 | |||
Total assets | $ | 1,294,800 | $ | 893,300 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 313,000 | $ | 268,000 | |
Accrued liabilities | 42,000 | 60,000 | |||
Income taxes payable | 85,900 | 80,300 | |||
Total current liabilities | 440,900 | 408,300 | |||
Bonds payable | 194,000 | 118,000 | |||
Total liabilities | 634,900 | 526,300 | |||
Common stock | 343,000 | 276,000 | |||
Retained earnings | 316,900 | 91,000 | |||
Total stockholders' equity | 659,900 | 367,000 | |||
Total liabilities and stockholders' equity | $ | 1,294,800 | $ | 893,300 | |
Equipment that had cost $31,500 and on which there was accumulated depreciation of $10,600 was sold during Year 2 for $27,900. 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