Question
Joyner Companys income statement for Year 2 follows: Sales $ 715,000 Cost of goods sold 108,000 Gross margin 607,000 Selling and administrative expenses 150,200 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 715,000 |
Cost of goods sold | 108,000 | |
Gross margin | 607,000 | |
Selling and administrative expenses | 150,200 | |
Net operating income | 456,800 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 463,800 | |
Income taxes | 139,140 | |
Net income | $ | 324,660 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 323,860 | $ | 73,600 | |
Accounts receivable | 222,000 | 123,000 | |||
Inventory | 320,000 | 281,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 874,860 | 495,600 | |||
Property, plant, and equipment | 629,000 | 503,000 | |||
Less accumulated depreciation | 165,500 | 131,300 | |||
Net property, plant, and equipment | 463,500 | 371,700 | |||
Loan to Hymans Company | 42,000 | 0 | |||
Total assets | $ | 1,380,360 | $ | 867,300 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 316,000 | $ | 264,000 | |
Accrued liabilities | 44,000 | 50,000 | |||
Income taxes payable | 85,200 | 81,300 | |||
Total current liabilities | 445,200 | 395,300 | |||
Bonds payable | 208,000 | 103,000 | |||
Total liabilities | 653,200 | 498,300 | |||
Common stock | 341,000 | 273,000 | |||
Retained earnings | 386,160 | 96,000 | |||
Total stockholders' equity | 727,160 | 369,000 | |||
Total liabilities and stockholders' equity | $ | 1,380,360 | $ | 867,300 | |
Equipment that had cost $30,700 and on which there was accumulated depreciation of $10,900 was sold during Year 2 for $26,800. 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