Pharoah Corporation was formed five years ago through an initial public offering (IPO) of common shares....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Pharoah Corporation was formed five years ago through an initial public offering (IPO) of common shares. Daniel Brown, who owns 15% of the common shares, was one of the organizers of Pharoah and is its current president. The company has been successful, but it is currently experiencing a shortage of funds. On June 10, 2020, Daniel Brown approached the Hibernia Bank, asking for a 24- month extension on two $34,900 notes, which are due on June 30, 2020, and September 30, 2020. Another note for $7,100 is due on March 31, 2021, but he expects no difficulty in paying this note on its due date. Brown explained that Pharoah's cash flow problems are due primarily to the company's desire to finance a $304,000 plant expansion spent evenly over the next two fiscal years through internally generated funds. The plant expansion will be used in operations following the completion of the construction in 2023. The commercial loan officer of Hibernia Bank requested financial reports for the past two fiscal years. These reports are reproduced below. Assets Cash Notes receivable Accounts receivable (net) Inventories (at cost) PHAROAH CORPORATION Statement of Financial Position March 31 2020 $19,040 148,360 132,720 107,560 2019 $13,100 141,200 117,900 51,200 Plant and equipment (net of depreciation) Total assets Equity and Liabilities Share capital-common (130,000 shares issued) $1,300,000 Retained earnings (note 1) 390,720 Accrued liabilities 9,280 Notes payable (current) 76,900 Accounts payable 93,180 Total equity and liabilities $1,870,080 1,462,400 $1,870,080 $1,300,000 278,000 5,960 62,240 169,200 $1,815,400 1,492,000 $1,815,400 Note 1: Cash dividends were paid at the rate of $1 per share in fiscal year 2019 and $2 per share in fiscal year 2020. Sales PHAROAH CORPORATION Income Statement For the Fiscal Years Ended March 31 Cost of goods sold (note 2) Gross margin Operating expenses Income before income tax Income tax (30%) Net income 2020 $3,012,600 1,535,800 $1,476,800 890,000 $586,800 176,040 $410,760 2019 $2,707,000 1,431,000 $1,276,000 784,000 $492,000 147,600 $344,400 Note 2: Depreciation charges on the plant and equipment of $106,000 and $108,650 for fiscal years ended March 31, 2019 and 2020, respectively, are included in cost of goods sold. Additional information: 1. Cash flows from operating activities 2. Capital expenditures for the year 2020 $459,000 128,000 2019 $350,000 110,000 Compute the following item for Pharoah Corporation. Free cash flow to operating cash flows for fiscal years 2019 and 2020. (Round answers to 1 decimal places, e.g. 15.2%.) Pharoah Corporation was formed five years ago through an initial public offering (IPO) of common shares. Daniel Brown, who owns 15% of the common shares, was one of the organizers of Pharoah and is its current president. The company has been successful, but it is currently experiencing a shortage of funds. On June 10, 2020, Daniel Brown approached the Hibernia Bank, asking for a 24- month extension on two $34,900 notes, which are due on June 30, 2020, and September 30, 2020. Another note for $7,100 is due on March 31, 2021, but he expects no difficulty in paying this note on its due date. Brown explained that Pharoah's cash flow problems are due primarily to the company's desire to finance a $304,000 plant expansion spent evenly over the next two fiscal years through internally generated funds. The plant expansion will be used in operations following the completion of the construction in 2023. The commercial loan officer of Hibernia Bank requested financial reports for the past two fiscal years. These reports are reproduced below. Assets Cash Notes receivable Accounts receivable (net) Inventories (at cost) PHAROAH CORPORATION Statement of Financial Position March 31 2020 $19,040 148,360 132,720 107,560 2019 $13,100 141,200 117,900 51,200 Plant and equipment (net of depreciation) Total assets Equity and Liabilities Share capital-common (130,000 shares issued) $1,300,000 Retained earnings (note 1) 390,720 Accrued liabilities 9,280 Notes payable (current) 76,900 Accounts payable 93,180 Total equity and liabilities $1,870,080 1,462,400 $1,870,080 $1,300,000 278,000 5,960 62,240 169,200 $1,815,400 1,492,000 $1,815,400 Note 1: Cash dividends were paid at the rate of $1 per share in fiscal year 2019 and $2 per share in fiscal year 2020. Sales PHAROAH CORPORATION Income Statement For the Fiscal Years Ended March 31 Cost of goods sold (note 2) Gross margin Operating expenses Income before income tax Income tax (30%) Net income 2020 $3,012,600 1,535,800 $1,476,800 890,000 $586,800 176,040 $410,760 2019 $2,707,000 1,431,000 $1,276,000 784,000 $492,000 147,600 $344,400 Note 2: Depreciation charges on the plant and equipment of $106,000 and $108,650 for fiscal years ended March 31, 2019 and 2020, respectively, are included in cost of goods sold. Additional information: 1. Cash flows from operating activities 2. Capital expenditures for the year 2020 $459,000 128,000 2019 $350,000 110,000 Compute the following item for Pharoah Corporation. Free cash flow to operating cash flows for fiscal years 2019 and 2020. (Round answers to 1 decimal places, e.g. 15.2%.)
Expert Answer:
Related Book For
Financial Reporting and Analysis Using Financial Accounting Information
ISBN: 978-1439080603
12th Edition
Authors: Charles H Gibson
Posted Date:
Students also viewed these accounting questions
-
Bradburn Corporation was formed five years ago through an initial public offering (IPO) of common shares. Daniel Brown, who owns 15% of the common shares, was one of the organizers of Bradburn and is...
-
Bradburn Corporation was formed five years ago through an initial public offering (IPO) of common shares. Daniel Brown, who owns 15% of the common shares, was one of the organizers of Bradburn and is...
-
The Bluenose Ship Company executed an initial public offering five years ago by selling 10 million shares at $10 each after brokerage costs. At the same time, $50 million of 10% bonds maturing in 20...
-
On November 1, 2021, Sadie's borrows $230,000 from a local bank and signs a note. The note requires interest to be paid annually beginning on August 1, 2022 at 12%. Principal and interest are due in...
-
What are the five steps involved in employing process costing?
-
For each invertible matrix in the prior problem, use Corollary 4.11 to find its inverse. Corollary 4.11 The inverse for a 2 Ã 2 matrix exists and equals if and only if ad - bc 0. a b c d d -b...
-
Atlantic Cruise Lines operates cruise ships and is headquartered in Florida. The firm had \($100\) million in pretax operating income in the current year, of which it reinvested \($25\) million. The...
-
On November 1, 2013, Norwood borrows $ 200,000 cash from a bank by signing a five-year installment note bearing 8% interest. The note requires equal total payments each year on October 31. Required...
-
Research (1) publicly-traded company in which you are interested using the Internet databases. Review its most recent statement of cash flows and income statement on the company's website. Be...
-
Suppose that the change in a portfolio value for a one-basis-point shift in the 1-year, 2-year, 3-year, 4-year, 5-year, 7-year, 10-year, and 30-year rates are (in $ million) +5, 3, 1, +2, +5, +7, +8,...
-
. A bookkeeping firm had the following transactions during the month of July. July 4 Provided services for $2, 150 on credit. 5 Purchased a new computer for $1,500, issued a check for a $740 down...
-
True or False. The response of a system under arbitrary force can be found by summing the responses due to several elementary impulses.
-
The pseudo spectrum is associated with a. pseudo acceleration b. pseudo velocity c. pseudo displacement
-
Explain how attitudes and perception can affect each other.
-
What is the relation between the frequencies of higher harmonics and frequency of the first harmonic for a periodic excitation?
-
Discuss stress and how it varies across cultures.
-
Considera una variable aleatoria normal estndar con = 0 y una desviacin estndar =1. Usa la tabla de distribucin normal estndar para encontrar P (-2.26 < Z < 2.26). Grupo de opciones de respuesta...
-
Velshi Printers has contracts to complete weekly supplements required by fortysix customers. For the year 2018, manufacturing overhead cost estimates total $600,000 for an annual production capacity...
-
List three situations in which the liquidity position of the firm may be better than that indicated by the liquidity ratios.
-
Review the consolidated income statement , expenses analyzed by function (Exhibit 4-12). Comment on similarities and differences to the U.S. GAAP income statement.
-
What is depreciation? Which tangible assets are depreciated, and which are not? Why?
-
1. What is the total if \(28 \%\) of the total is 140 ? 2. What is the total if \(6 \%\) of the total is 91 ?
-
Rewrite the following percentages in decimal form: 1. \(54 \%\) 2. \(83 \%\)
-
1. Determine \(40 \%\) of 300 . 2. Determine \(64 \%\) of 190 .
Study smarter with the SolutionInn App