Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Problem 13-10 Prepare a Statement of Cash Flows; Free Cash Flow [LO13-1, LO13-2, LO13-3] Joyner Companys income statement for Year 2 follows: Sales $ 711,000

Problem 13-10 Prepare a Statement of Cash Flows; Free Cash Flow [LO13-1, LO13-2, LO13-3]

Joyner Companys income statement for Year 2 follows:

Sales $ 711,000
Cost of goods sold 227,000
Gross margin 484,000
Selling and administrative expenses 218,000
Net operating income 266,000
Nonoperating items:
Gain on sale of equipment 8,000
Income before taxes 274,000
Income taxes 109,600
Net income $ 164,400

Its balance sheet amounts at the end of Years 1 and 2 are as follows:

Year 2 Year 1
Assets
Cash and cash equivalents $ 113,400 $ 86,700
Accounts receivable 273,000 115,000
Inventory 320,000 271,000
Prepaid expenses 8,500 17,000
Total current assets 714,900 489,700
Property, plant, and equipment 635,000 511,000
Less accumulated depreciation 166,000 130,600
Net property, plant, and equipment 469,000 380,400
Loan to Hymans Company 46,000 0
Total assets $ 1,229,900 $ 870,100
Liabilities and Stockholders' Equity
Accounts payable $ 319,000 $ 261,000
Accrued liabilities 46,000 55,000
Income taxes payable 84,200 81,100
Total current liabilities 449,200 397,100
Bonds payable 208,000 102,000
Total liabilities 657,200 499,100
Common stock 343,000 274,000
Retained earnings 229,700 97,000
Total stockholders' equity 572,700 371,000
Total liabilities and stockholders' equity $ 1,229,900 $ 870,100

Equipment that had cost $31,200 and on which there was accumulated depreciation of $10,200 was sold during Year 2 for $29,000. 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.

Statement of cash flows--Indirect Method (partial)

Joyner Company
Statement of Cash Flows
For Year 2
Operating activities:
Investing Activities:
Financing Activities
Beginning cash and cash equivalents
Ending cash and cash equivalents

Free cash flow:______

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

More Books

Students also viewed these Accounting questions