Question
Joyner Companys income statement for Year 2 follows: Sales $ 704,000 Cost of goods sold 262,000 Gross margin 442,000 Selling and administrative expenses 218,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 704,000 |
Cost of goods sold | 262,000 | |
Gross margin | 442,000 | |
Selling and administrative expenses | 218,000 | |
Net operating income | 224,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 233,000 | |
Income taxes | 93,200 | |
Net income | $ | 139,800 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 87,600 | $ | 63,600 | |
Accounts receivable | 258,000 | 142,000 | |||
Inventory | 319,000 | 282,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 674,600 | 507,600 | |||
Property, plant, and equipment | 638,000 | 506,000 | |||
Less accumulated depreciation | 166,700 | 132,000 | |||
Net property, plant, and equipment | 471,300 | 374,000 | |||
Loan to Hymans Company | 50,000 | 0 | |||
Total assets | $ | 1,195,900 | $ | 881,600 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 315,000 | $ | 266,000 | |
Accrued liabilities | 43,000 | 51,000 | |||
Income taxes payable | 84,500 | 81,600 | |||
Total current liabilities | 442,500 | 398,600 | |||
Bonds payable | 208,000 | 105,000 | |||
Total liabilities | 650,500 | 503,600 | |||
Common stock | 345,000 | 285,000 | |||
Retained earnings | 200,400 | 93,000 | |||
Total stockholders' equity | 545,400 | 378,000 | |||
Total liabilities and stockholders' equity | $ | 1,195,900 | $ | 881,600 | |
Equipment that had cost $30,900 and on which there was accumulated depreciation of $11,500 was sold during Year 2 for $28,400. 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