Question
Joyner Companys income statement for Year 2 follows: Sales $ 915,000 Cost of goods sold 503,250 Gross margin 411,750 Selling and administrative expenses 326,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 915,000 |
---|---|
Cost of goods sold | 503,250 |
Gross margin | 411,750 |
Selling and administrative expenses | 326,000 |
Net operating income | 85,750 |
Nonoperating items: | |
Gain on sale of equipment | 8,000 |
Income before taxes | 93,750 |
Income taxes | 28,125 |
Net income | $ 65,625 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ -28,925 | $ 4,100 |
Accounts receivable | 250,000 | 165,000 |
Inventory | 306,000 | 257,000 |
Prepaid expenses | 8,500 | 17,000 |
Total current assets | 535,575 | 443,100 |
Property, plant, and equipment | 515,000 | 407,000 |
Less accumulated depreciation | 128,750 | 122,100 |
Net property, plant, and equipment | 386,250 | 284,900 |
Loan to Hymans Company | 43,000 | 0 |
Total assets | $ 964,825 | $ 728,000 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 306,000 | $ 252,000 |
Accrued liabilities | 22,000 | 28,000 |
Income taxes payable | 41,000 | 45,000 |
Total current liabilities | 369,000 | 325,000 |
Bonds payable | 191,000 | 72,000 |
Total liabilities | 560,000 | 397,000 |
Common stock | 285,000 | 245,000 |
Retained earnings | 119,825 | 86,000 |
Total stockholders' equity | 404,825 | 331,000 |
Total liabilities and stockholders' equity | $ 964,825 | $ 728,000 |
Equipment that had cost $38,000 and on which there was accumulated depreciation of $27,000 was sold during Year 2 for $19,000. 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