Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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.

image text in transcribed

image text in transcribed

image text in transcribed

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 flow

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing That Matters Case Studies

Authors: Norman David Marks

1st Edition

B089J17FFW, 979-8650160410

More Books

Students also viewed these Accounting questions

Question

Are there any questions that you want to ask?

Answered: 1 week ago