Question
Joyner Companys income statement for Year 2 follows: Sales $ 710,000 Cost of goods sold 382,000 Gross margin 328,000 Selling and administrative expenses 151,100 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ 710,000 |
---|---|
Cost of goods sold | 382,000 |
Gross margin | 328,000 |
Selling and administrative expenses | 151,100 |
Net operating income | 176,900 |
Nonoperating items: | |
Gain on sale of equipment | 7,000 |
Income before taxes | 183,900 |
Income taxes | 73,560 |
Net income | $ 110,340 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | |
---|---|---|
Assets | ||
Cash | $ 82,140 | $ 65,300 |
Accounts receivable | 226,000 | 112,000 |
Inventory | 318,000 | 288,000 |
Prepaid expenses | 10,500 | 21,000 |
Total current assets | 636,640 | 486,300 |
Property, plant, and equipment | 633,000 | 510,000 |
Less accumulated depreciation | 166,700 | 130,600 |
Net property, plant, and equipment | 466,300 | 379,400 |
Loan to Hymans Company | 49,000 | 0 |
Total assets | $ 1,151,940 | $ 865,700 |
Liabilities and Stockholders' Equity | ||
Accounts payable | $ 316,000 | $ 254,000 |
Accrued liabilities | 42,000 | 56,000 |
Income taxes payable | 85,700 | 81,700 |
Total current liabilities | 443,700 | 391,700 |
Bonds payable | 205,000 | 105,000 |
Total liabilities | 648,700 | 496,700 |
Common stock | 334,000 | 280,000 |
Retained earnings | 169,240 | 89,000 |
Total stockholders' equity | 503,240 | 369,000 |
Total liabilities and stockholders' equity | $ 1,151,940 | $ 865,700 |
Equipment that had cost $31,900 and on which there was accumulated depreciation of $10,400 was sold during Year 2 for $28,500. 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.
Required 1 Required 2 Required 3 Using the indirect method, compute the net cash provided by/used in operating activities for Year cash outflows as negative amounts.) Joyner Company Statement of Cash Flows-Indirect Method (partial) Net income $ 110,340 Adjustments to convert net income to a cash basis: Depreciation Gain on sale of equipment Increase in accounts receivable Increase in inventory Decrease in prepaid expenses Increase in accounts payable Decrease in accrued liabilities Increase in income taxes payable Net cash provided by operating activities $ 46,500 (7,000) 39,500 $ 149,840 Required 1 Required 2 Required 3 Prepare a statement of cash flows for Year 2. (List any deduction in cash and cash outflows as negative amounts.) Joyner Company Statement of Cash Flows For Year 2 Operating activities: Net cash provided by operating activities Investing activities: Additions to property, plant, and equipment Loan to Hymans Company Proceeds from sale of equipment Net cash used in investing activities 0 Financing activities: Issuance of common stock Cash dividends paid Issuance of bonds payable 0 Net cash provided by financing activities Net increase in cash 0 Beginning cash and cash equivalents Ending cash and cash equivalents 0 $ Required 1 Required 2 Required 3 Compute the free cash flow for Year 2. (Negative amount should be indicated by a minus sign.) Free cash flowStep 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