Question
Joyner Companys income statement for Year 2 follows: Sales $ 700,000 Cost of goods sold 207,000 Gross margin 493,000 Selling and administrative expenses 216,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 700,000 |
Cost of goods sold | 207,000 | |
Gross margin | 493,000 | |
Selling and administrative expenses | 216,000 | |
Net operating income | 277,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 284,000 | |
Income taxes | 113,600 | |
Net income | $ | 170,400 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 120,800 | $ | 73,300 | |
Accounts receivable | 267,000 | 131,000 | |||
Inventory | 319,000 | 276,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 715,800 | 498,300 | |||
Property, plant, and equipment | 632,000 | 511,000 | |||
Less accumulated depreciation | 166,700 | 130,100 | |||
Net property, plant, and equipment | 465,300 | 380,900 | |||
Loan to Hymans Company | 47,000 | 0 | |||
Total assets | $ | 1,228,100 | $ | 879,200 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 320,000 | $ | 267,000 | |
Accrued liabilities | 44,000 | 55,000 | |||
Income taxes payable | 84,200 | 80,200 | |||
Total current liabilities | 448,200 | 402,200 | |||
Bonds payable | 198,000 | 101,000 | |||
Total liabilities | 646,200 | 503,200 | |||
Common stock | 347,000 | 280,000 | |||
Retained earnings | 234,900 | 96,000 | |||
Total stockholders' equity | 581,900 | 376,000 | |||
Total liabilities and stockholders' equity | $ | 1,228,100 | $ | 879,200 | |
Equipment that had cost $32,000 and on which there was accumulated depreciation of $10,600 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.
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