Question
NEED HELP WITH REQ 3. I am not coming up with the correct answer. Joyner Companys income statement for Year 2 follows: Sales $ 707,000
NEED HELP WITH REQ 3. I am not coming up with the correct answer.
Joyner Companys income statement for Year 2 follows:
Sales | $ | 707,000 |
Cost of goods sold | 68,000 | |
Gross margin | 639,000 | |
Selling and administrative expenses | 217,000 | |
Net operating income | 422,000 | |
Nonoperating items: | ||
Gain on sale of equipment | 9,000 | |
Income before taxes | 431,000 | |
Income taxes | 172,400 | |
Net income | $ | 258,600 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
Year 2 | Year 1 | ||||
Assets | |||||
Cash | $ | 215,300 | $ | 79,100 | |
Accounts receivable | 273,000 | 146,000 | |||
Inventory | 320,000 | 272,000 | |||
Prepaid expenses | 9,000 | 18,000 | |||
Total current assets | 817,300 | 515,100 | |||
Property, plant, and equipment | 622,000 | 514,000 | |||
Less accumulated depreciation | 165,900 | 131,100 | |||
Net property, plant, and equipment | 456,100 | 382,900 | |||
Loan to Hymans Company | 43,000 | 0 | |||
Total assets | $ | 1,316,400 | $ | 898,000 | |
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ | 313,000 | $ | 267,000 | |
Accrued liabilities | 46,000 | 52,000 | |||
Income taxes payable | 85,600 | 81,000 | |||
Total current liabilities | 444,600 | 400,000 | |||
Bonds payable | 208,000 | 115,000 | |||
Total liabilities | 652,600 | 515,000 | |||
Common stock | 341,000 | 288,000 | |||
Retained earnings | 322,800 | 95,000 | |||
Total stockholders' equity | 663,800 | 383,000 | |||
Total liabilities and stockholders' equity | $ | 1,316,400 | $ | 898,000 | |
Equipment that had cost $31,500 and on which there was accumulated depreciation of $11,300 was sold during Year 2 for $29,200. 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