Question
Joyner Companys income statement for Year 2 follows: Sales $ 709,000 Cost of goods sold 124,000 Gross margin 585,000 Selling and administrative expenses 217,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 709,000 |
Cost of goods sold | 124,000 | |
Gross margin | 585,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 368,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 377,000 | |
Income taxes | 150,800 | |
Net income | $ | 226,200 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 189,500 | $ | 55,200 | |
Accounts receivable | 258,000 | 141,000 | |||
Inventory | 318,000 | 290,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 774,500 | 504,200 | |||
Property, plant, and equipment | 636,000 | 503,000 | |||
Less accumulated depreciation | 165,500 | 130,700 | |||
Net property, plant, and equipment | 470,500 | 372,300 | |||
Loan to Hymans Company | 45,000 | 0 | |||
Total assets | $ | 1,290,000 | $ | 876,500 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 314,000 | $ | 268,000 | |
Accrued liabilities | 46,000 | 51,000 | |||
Income taxes payable | 85,400 | 81,500 | |||
Total current liabilities | 445,400 | 400,500 | |||
Bonds payable | 208,000 | 107,000 | |||
Total liabilities | 653,400 | 507,500 | |||
Common stock | 349,000 | 274,000 | |||
Retained earnings | 287,600 | 95,000 | |||
Total stockholders' equity | 636,600 | 369,000 | |||
Total liabilities and stockholders' equity | $ | 1,290,000 | $ | 876,500 | |
Equipment that had cost $30,800 and on which there was accumulated depreciation of $11,400 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.
Joyner Company Statement of Cash Flows-Indirect Method (partial) $ 0 Joyner Company Statement of Cash Flows For Year 2 Operating activities: Investing activities: Financing activities: Beginning cash and cash equivalents Ending cash and cash equivalents
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