Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Problem 12-10A Prepare a Statement of Cash Flows; Free Cash Flow [LO12-1, LO12-2, LO12-3] Joyner Companys income statement for Year 2 follows: Sales $ 719,000
Problem 12-10A Prepare a Statement of Cash Flows; Free Cash Flow [LO12-1, LO12-2, LO12-3]
Joyner Companys income statement for Year 2 follows: |
Sales | $ | 719,000 |
Cost of goods sold | 307,000 | |
|
| |
Gross margin | 412,000 | |
Selling and administrative expenses | 216,000 | |
|
| |
Net operating income | 196,000 | |
Gain on sale of equipment | 9,000 | |
|
| |
Income before taxes | 205,000 | |
Income taxes | 61,500 | |
|
| |
Net income | $ | 143,500 |
|
| |
|
Its balance sheet amounts at the end of Years 1 and 2 are as follows: |
Year 2 | Year 1 | |||
Assets | ||||
Cash | $ | 80,800 | $ | 66,200 |
Accounts receivable | 274,000 | 133,000 | ||
Inventory | 318,000 | 290,000 | ||
Prepaid expenses | 8,500 | 17,000 | ||
|
|
|
| |
Total current assets | 681,300 | 506,200 | ||
|
|
|
| |
Property, plant, and equipment | 629,000 | 516,000 | ||
Less accumulated depreciation | 166,300 | 130,300 | ||
|
|
|
| |
Net property, plant, and equipment | 462,700 | 385,700 | ||
|
|
|
| |
Loan to Hymans Company | 40,000 | 0 | ||
|
|
|
| |
Total assets | $ | 1,184,000 | $ | 891,900 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Accounts payable | $ | 312,000 | $ | 265,000 |
Accrued liabilities | 42,000 | 52,000 | ||
Income taxes payable | 85,800 | 80,900 | ||
|
|
|
| |
Total current liabilities | 439,800 | 397,900 | ||
Bonds payable | 199,000 | 113,000 | ||
|
|
|
| |
Total liabilities | 638,800 | 510,900 | ||
|
|
|
| |
Common stock | 337,000 | 285,000 | ||
Retained earnings | 208,200 | 96,000 | ||
|
|
|
| |
Total stockholders' equity | 545,200 | 381,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 1,184,000 | $ | 891,900 |
|
|
|
| |
|
Equipment that had cost $30,400 and on which there was accumulated depreciation of $10,000 was sold during Year 2 for $29,400. 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 for operating activities for Year 2. (Negative amount should be indicated by a minus sign.) |
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