Question
Joyner Companys income statement for Year 2 follows: Sales $ 711,000 Cost of goods sold 235,000 Gross margin 476,000 Selling and administrative expenses 151,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 711,000 |
Cost of goods sold | 235,000 | |
Gross margin | 476,000 | |
Selling and administrative expenses | 151,000 | |
Net operating income | 325,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 334,000 | |
Income taxes | 133,600 | |
Net income | $ | 200,400 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 174,000 | $ | 107,100 | |
Accounts receivable | 257,000 | 126,000 | |||
Inventory | 319,000 | 280,000 | |||
Prepaid expenses | 10,500 | 21,000 | |||
Total current assets | 760,500 | 534,100 | |||
Property, plant, and equipment | 627,000 | 501,000 | |||
Less accumulated depreciation | 165,200 | 130,500 | |||
Net property, plant, and equipment | 461,800 | 370,500 | |||
Loan to Hymans Company | 42,000 | 0 | |||
Total assets | $ | 1,264,300 | $ | 904,600 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 315,000 | $ | 267,000 | |
Accrued liabilities | 49,000 | 60,000 | |||
Income taxes payable | 84,300 | 81,600 | |||
Total current liabilities | 448,300 | 408,600 | |||
Bonds payable | 202,000 | 116,000 | |||
Total liabilities | 650,300 | 524,600 | |||
Common stock | 350,000 | 283,000 | |||
Retained earnings | 264,000 | 97,000 | |||
Total stockholders' equity | 614,000 | 380,000 | |||
Total liabilities and stockholders' equity | $ | 1,264,300 | $ | 904,600 | |
Equipment that had cost $30,400 and on which there was accumulated depreciation of $10,700 was sold during Year 2 for $28,700. 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