Question

Joyner Company's Income statement for Year 2 follows: Sales Cast of goods sold Gross margin Selling and administrative expenses Net operating income Nonoperating items: Gain on sale of equipment $ 705,ee0 114,080 591,000 218,0e0 373,000 6,000 379,000 113,700 s 265,300 Income before taxes Income taxes Net income Its balance sheet amounts at the end of Years 1 and 2 are as follows: Year 2 Year 1 Assets Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets $ 220,100 269,000 320,000 9,000 818,180 632,080 166,600 465,400 58,000 $1,333,500 $ 88,400 114,000 275,000 18,000 495,400 516,000 131,400 384,680 Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Loan to Hymans Company Total assets $888,000 Liabilities and Stockholders' Equity Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Common stock Retained earnings Total stockholders equity Total liabilities and stockholders equity 318,000 44,000 84,200 446,200 218,000 656, 200 349,000 328,300 677.300 $269,000 53,000 80,000 402,000 114,080 516,080 271,000 93,000 364,000 $880,0e0 $1,333,580 Equipment that had cost $31,900 and on which there was accumulated depreciation of $10,000 was sold during Year 2 for $27,900. the company declared and paid a cash dividend during Year 2. It did not retire any bonds or repurchase any of its own stock.

Answer 1

Solution 1:

Joyner Company
Statement of Cash Flows (Partial)
For year 2
Particulars	Details	Amount
Cash Flow from Operating Activities:
Net Income	$265,300.00
Adjustments to reconcile net income to net cash provided by operations:
Depreciation Expense ($166,000 - $131,400 + $10,000)	$45,200.00
Gain on sale of equipment	-$6,000.00
Increase in accounts receivables ($269,000 - $114,000)	-$155,000.00
Increase in inventory ($320,000 - $275,000)	-$45,000.00
Decrease in prepaid expenses ($18,000 - $9,000)	$9,000.00
Increase in accounts payable ($318,000 - $269,000)	$49,000.00
Decrease in accrued liabilities ($53,000 - $44,000)	-$9,000.00
Increase in income tax payable ($84,200 - $80,000)	$4,200.00
Net Cash provided by operating activities		$157,700.00

solution 2:

Joyner Company
Statement of Cash Flows
For year 2
Particulars	Details	Amount
Cash Flow from Operating Activities:
Net Cash provided by operating activities		$157,700.00
Cash Flow from Investing Activities:
Purchase of Property, Plant and Equipment ($632,000 - $516,000 + $31,900)	-$147,900.00
Loan to Hymans Company	-$50,000.00
Sale of equipment	$27,900.00
Net Cash used in Investing activities		-$170,000.00
Cash Flow from Financing Activities:
Proceed from issue of common stock ($349,000 - $271,000)	$78,000.00
Dividend Paid ($93,000 + $265,300 - $328,300)	-$30,000.00
Proceed from issue of bond ($210,000 - $114,000)	$96,000.00
Net Cash Provided by financing activities		$144,000.00
Net Increase / (Decrease) in Cash		$131,700.00
Cash balance at beginning of year		$88,400.00
Cash balance at end of year		$220,100.00

Solution 3:

Free cash flow = Cash flow from operating activities - Capital expenditure - Dividend paid

= $157,700 - $147,900 - $30,000 = ($20,200)