Joyner Companys income statement for Year 2 follows: Sales $ 712,000 Cost of goods sold 91,000 Gross margin 621,000 Selling and administrative expenses 216,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 712,000 |
Cost of goods sold | 91,000 | |
Gross margin | 621,000 | |
Selling and administrative expenses | 216,000 | |
Net operating income | 405,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 6,000 | |
Income before taxes | 411,000 | |
Income taxes | 123,300 | |
Net income | $ | 287,700 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 242,200 | $ | 92,500 | |
Accounts receivable | 269,000 | 114,000 | |||
Inventory | 320,000 | 271,000 | |||
Prepaid expenses | 10,000 | 20,000 | |||
Total current assets | 841,200 | 497,500 | |||
Property, plant, and equipment | 635,000 | 518,000 | |||
Less accumulated depreciation | 166,800 | 131,800 | |||
Net property, plant, and equipment | 468,200 | 386,200 | |||
Loan to Hymans Company | 40,000 | 0 | |||
Total assets | $ | 1,349,400 | $ | 883,700 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 320,000 | $ | 260,000 | |
Accrued liabilities | 46,000 | 53,000 | |||
Income taxes payable | 84,700 | 81,700 | |||
Total current liabilities | 450,700 | 394,700 | |||
Bonds payable | 208,000 | 115,000 | |||
Total liabilities | 658,700 | 509,700 | |||
Common stock | 339,000 | 276,000 | |||
Retained earnings | 351,700 | 98,000 | |||
Total stockholders' equity | 690,700 | 374,000 | |||
Total liabilities and stockholders' equity | $ | 1,349,400 | $ | 883,700 | |
Equipment that had cost $30,800 and on which there was accumulated depreciation of $11,300 was sold during Year 2 for $25,500. 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.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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