Question
Joyner Companys income statement for Year 2 follows: Sales $ 713,000 Cost of goods sold 305,000 Gross margin 408,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 713,000 |
Cost of goods sold | 305,000 | |
Gross margin | 408,000 | |
Selling and administrative expenses | 218,000 | |
Net operating income | 190,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 199,000 | |
Income taxes | 79,600 | |
Net income | $ | 119,400 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 63,800 | $ | 84,300 | |
Accounts receivable | 266,000 | 117,000 | |||
Inventory | 319,000 | 289,000 | |||
Prepaid expenses | 11,000 | 22,000 | |||
Total current assets | 659,800 | 512,300 | |||
Property, plant, and equipment | 631,000 | 504,000 | |||
Less accumulated depreciation | 166,600 | 131,500 | |||
Net property, plant, and equipment | 464,400 | 372,500 | |||
Loan to Hymans Company | 45,000 | 0 | |||
Total assets | $ | 1,169,200 | $ | 884,800 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 319,000 | $ | 255,000 | |
Accrued liabilities | 42,000 | 60,000 | |||
Income taxes payable | 84,300 | 81,800 | |||
Total current liabilities | 445,300 | 396,800 | |||
Bonds payable | 197,000 | 119,000 | |||
Total liabilities | 642,300 | 515,800 | |||
Common stock | 346,000 | 275,000 | |||
Retained earnings | 180,900 | 94,000 | |||
Total stockholders' equity | 526,900 | 369,000 | |||
Total liabilities and stockholders' equity | $ | 1,169,200 | $ | 884,800 | |
Equipment that had cost $30,700 and on which there was accumulated depreciation of $11,800 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