Question
Joyner Companys income statement for Year 2 follows: Sales $ 705,000 Cost of goods sold 236,000 Gross margin 469,000 Selling and administrative expenses 217,000 Net
Joyner Companys income statement for Year 2 follows:
Sales | $ | 705,000 |
Cost of goods sold | 236,000 | |
Gross margin | 469,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 252,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 7,000 | |
Income before taxes | 259,000 | |
Income taxes | 103,600 | |
Net income | $ | 155,400 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 98,700 | $ | 116,900 | |
Accounts receivable | 266,000 | 112,000 | |||
Inventory | 319,000 | 271,000 | |||
Prepaid expenses | 11,000 | 22,000 | |||
Total current assets | 694,700 | 521,900 | |||
Property, plant, and equipment | 631,000 | 512,000 | |||
Less accumulated depreciation | 165,900 | 130,200 | |||
Net property, plant, and equipment | 465,100 | 381,800 | |||
Loan to Hymans Company | 44,000 | 0 | |||
Total assets | $ | 1,203,800 | $ | 903,700 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 318,000 | $ | 268,000 | |
Accrued liabilities | 49,000 | 58,000 | |||
Income taxes payable | 86,000 | 80,700 | |||
Total current liabilities | 453,000 | 406,700 | |||
Bonds payable | 205,000 | 118,000 | |||
Total liabilities | 658,000 | 524,700 | |||
Common stock | 331,000 | 288,000 | |||
Retained earnings | 214,800 | 91,000 | |||
Total stockholders' equity | 545,800 | 379,000 | |||
Total liabilities and stockholders' equity | $ | 1,203,800 | $ | 903,700 | |
Equipment that had cost $30,100 and on which there was accumulated depreciation of $10,500 was sold during Year 2 for $26,600. 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