Sales.... $900,000 Cost of goods sold 500,000 Gross margin .... Selling and administrative expenses 400,000 328,000 72,000 Net operating income Nonoperating items: Gain on sale of equipment. 8,000 Income before taxes 80,000 Income taxes. 24,000 $ 56,000 Net income Year 2 Year 1 Assets Cash and cash equivalents. $ 4,000 $ 21,000 Accounts receivable 250.000 170,000 .... 310,000 7,000 260,000 Inventory Prepaid expenses 14,000 Total current assets 571,000 465,000 Property, plant, and equipment Less accumulated depreciation 510,000 132,000 400,000 120,000 Net property, plant, and equipment 378.000 280,000 Loan to Hymans Company. 40.000 Total assets $989,000 $745,000 Llabilities and Stockholders' Equity $310,000 20,000 45,000 $250,000 30,000 42,000 Accounts payable... Accrued liabilitles Income taxes payable Total current labilities Bonds payable 375,000 322,000 190,000 70,000 392,000 Total liabilities 565,000 Common stock .... Retained cornings 300,000 270,000 83,000 353.000 $745,000 124,000 Total stockhoiders' equity.... 424.000 $989.000 lotal Nabilities and stockholders' equity

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

Prepare a Statement of Cash Flows; Free Cash Flow

Joyner Company’s income statement for Year 2 follows:

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

Equipment that had cost $40,000 and on which there was accumulated depreciation of $30,000 was sold during Year 2 for $18,000. 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 operating activities for Year 2. 

2. Prepare a statement of cash flows for Year 2.

3. Compute the free cash flow for Year 2.

4. Briefly explain why cash declined so sharply during the year.

 

Sales....
$900,000
Cost of goods sold
500,000
Gross margin ....
Selling and administrative expenses
400,000
328,000
72,000
Net operating income
Nonoperating items:
Gain on sale of equipment.
8,000
Income before taxes
80,000
Income taxes.
24,000
$ 56,000
Net income
Transcribed Image Text:Sales.... $900,000 Cost of goods sold 500,000 Gross margin .... Selling and administrative expenses 400,000 328,000 72,000 Net operating income Nonoperating items: Gain on sale of equipment. 8,000 Income before taxes 80,000 Income taxes. 24,000 $ 56,000 Net income
Year 2
Year 1
Assets
Cash and cash equivalents.
$ 4,000
$ 21,000
Accounts receivable
250.000
170,000
....
310,000
7,000
260,000
Inventory
Prepaid expenses
14,000
Total current assets
571,000
465,000
Property, plant, and equipment
Less accumulated depreciation
510,000
132,000
400,000
120,000
Net property, plant, and equipment
378.000
280,000
Loan to Hymans Company.
40.000
Total assets
$989,000
$745,000
Llabilities and Stockholders' Equity
$310,000
20,000
45,000
$250,000
30,000
42,000
Accounts payable...
Accrued liabilitles
Income taxes payable
Total current labilities
Bonds payable
375,000
322,000
190,000
70,000
392,000
Total liabilities
565,000
Common stock ....
Retained cornings
300,000
270,000
83,000
353.000
$745,000
124,000
Total stockhoiders' equity....
424.000
$989.000
lotal Nabilities and stockholders' equity
Transcribed Image Text:Year 2 Year 1 Assets Cash and cash equivalents. $ 4,000 $ 21,000 Accounts receivable 250.000 170,000 .... 310,000 7,000 260,000 Inventory Prepaid expenses 14,000 Total current assets 571,000 465,000 Property, plant, and equipment Less accumulated depreciation 510,000 132,000 400,000 120,000 Net property, plant, and equipment 378.000 280,000 Loan to Hymans Company. 40.000 Total assets $989,000 $745,000 Llabilities and Stockholders' Equity $310,000 20,000 45,000 $250,000 30,000 42,000 Accounts payable... Accrued liabilitles Income taxes payable Total current labilities Bonds payable 375,000 322,000 190,000 70,000 392,000 Total liabilities 565,000 Common stock .... Retained cornings 300,000 270,000 83,000 353.000 $745,000 124,000 Total stockhoiders' equity.... 424.000 $989.000 lotal Nabilities and stockholders' equity
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 4 images

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education