Question
Joyner Companys income statement for Year 2 follows: Sales $ 717,000 Cost of goods sold 159,000 Gross margin 558,000 Selling and administrative expenses 150,100 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 717,000 |
Cost of goods sold | 159,000 | |
Gross margin | 558,000 | |
Selling and administrative expenses | 150,100 | |
Net operating income | 407,900 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 416,900 | |
Income taxes | 125,070 | |
Net income | $ | 291,830 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash and cash equivalents | $ | 258,330 | $ | 55,100 | |
Accounts receivable | 229,000 | 150,000 | |||
Inventory | 319,000 | 273,000 | |||
Prepaid expenses | 10,500 | 21,000 | |||
Total current assets | 816,830 | 499,100 | |||
Property, plant, and equipment | 633,000 | 512,000 | |||
Less accumulated depreciation | 165,600 | 130,500 | |||
Net property, plant, and equipment | 467,400 | 381,500 | |||
Loan to Hymans Company | 47,000 | 0 | |||
Total assets | $ | 1,331,230 | $ | 880,600 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 310,000 | $ | 263,000 | |
Accrued liabilities | 47,000 | 57,000 | |||
Income taxes payable | 84,900 | 81,600 | |||
Total current liabilities | 441,900 | 401,600 | |||
Bonds payable | 191,000 | 109,000 | |||
Total liabilities | 632,900 | 510,600 | |||
Common stock | 344,000 | 273,000 | |||
Retained earnings | 354,330 | 97,000 | |||
Total stockholders' equity | 698,330 | 370,000 | |||
Total liabilities and stockholders' equity | $ | 1,331,230 | $ | 880,600 | |
Equipment that had cost $30,100 and on which there was accumulated depreciation of $11,700 was sold during Year 2 for $27,400. 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. (List any deduction in cash outflows as negative amounts.)
|
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 with AI-Powered 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