Answered step by step
Verified Expert Solution
Question
1 Approved Answer
a) calculate free cash flow from info below b) Interpret the results of your calculations based on the textbook discussion in a short paragraph. Balance
a) calculate free cash flow from info below b) Interpret the results of your calculations based on the textbook discussion in a short paragraph.
Balance Sheet | Jan 29 2017 | Jan 31 2016 | $ Change | % Change | ||
ASSETS | ||||||
Current Asset | ||||||
Cash and Cash Equivalents | $ 2,538 | $ 2,216 | $ 322 | 14.5% | ||
Receivables: Net | $ 2,029 | $ 1,890 | $ 139 | 7.4% | ||
Merchandise Inventories | $ 12,549 | $ 11,809 | $ 740 | 6.3% | ||
Other Current Asset | $ 608 | $ 569 | $ 39 | 6.9% | ||
Total Current Asset | $ 17,724 | $ 16,484 | $ 1,240 | 7.5% | ||
Property and Equipment, at cost | $ 40,426 | $ 39,266 | $ 1,160 | 3.0% | ||
Less Accumulated Depreciation and Amortization | $ 18,512 | $ 17,075 | $ 1,437 | 8.4% | ||
Net Property and Equipment | $ 21,914 | $ 22,191 | $ (277) | -1.2% | ||
Goodwill | $ 2,093 | $ 2,102 | $ (9) | -0.4% | ||
Other Assets | $ 1,235 | $ 1,196 | $ 39 | 3.3% | ||
Total Assets | $ 42,966 | $ 41,973 | $ 993 | 2.4% | ||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||
Current Liabilities: | ||||||
Short-Term Debt | $ 710 | $ 350 | $ 360 | 102.9% | ||
Accounts Payable | $ 7,000 | $ 6,565 | $ 435 | 6.6% | ||
Accrued Salaries and Related Expenses | $ 1,484 | $ 1,515 | $ (31) | -2.0% | ||
Sales Taxes Payable | $ 508 | $ 476 | $ 32 | 6.7% | ||
Deferred Revenue | $ 1,669 | $ 1,566 | $ 103 | 6.6% | ||
Income Taxes Payable | $ 25 | $ 34 | $ (9) | -26.5% | ||
Current Installments of Long-Term Debt | $ 542 | $ 77 | $ 465 | 603.9% | ||
Other Accrued Expenses | $ 2,195 | $ 1,941 | $ 254 | 13.1% | ||
Total Current Liabilities | $ 14,133 | $ 12,524 | $ 1,609 | 12.8% | ||
Long-Term Debt, excluding current installments | $ 22,349 | $ 20,789 | $ 1,560 | 7.5% | ||
Other Long-Term Liabilities | $ 1,855 | $ 1,965 | $ (110) | -5.6% | ||
Deferred Income Taxes | $ 296 | $ 379 | $ (83) | -21.9% | ||
Total Liabilities | $ 38,633 | $ 35,657 | $ 2,976 | 8.3% | ||
STOCKHOLDERS EQUITY | ||||||
Common Stock | $ 88 | $ 88 | $ - | 0.0% | ||
Paid-In Capital | $ 9,787 | $ 9,347 | $ 440 | 4.7% | ||
Retained Earnings | $ 35,519 | $ 30,973 | $ 4,546 | 14.7% | ||
Accumulated Other Comprehensive Loss | $ (867) | $ (898) | $ 31 | -3.5% | ||
Treasury Stock | $ (40,194) | $ (33,194) | $ (7,000) | 21.1% | ||
Total Stockholders Equity | $ 4,333 | $ 6,316 | $ (1,983) | -31.4% | ||
Total Liabilities and Stockholders Equity | $ 42,966 | $ 41,973 | $ 993 | 2.4% | ||
Income Statement | Jan 29 2017 | Jan 31 2016 | $ Change | % Change | ||
NET SALES | $ 94,595 | $ 88,519 | $ 6,076 | 6.9% | ||
Cost of Sales | $ 62,282 | $ 58,254 | $ 4,028 | 6.9% | ||
GROSS PROFIT | $ 32,313 | $ 30,265 | $ 2,048 | 6.8% | ||
Operating Expenses: | ||||||
Selling, General and Administrative | $ 17,132 | $ 16,801 | $ 331 | 2.0% | ||
Depreciation and Amortization | $ 1,754 | $ 1,690 | $ 64 | 3.8% | ||
Total Operating Expenses | $ 18,886 | $ 18,491 | $ 395 | 2.1% | ||
OPERATING INCOME | $ 13,427 | $ 11,774 | $ 1,653 | 14.0% | ||
Interest and Other (Income) Expense: | ||||||
Interest and Investment Income | $ (36) | $ (166) | $ 130 | -78.3% | ||
Interest Expense | $ 972 | $ 919 | $ 53 | 5.8% | ||
Interest and Other, net | $ 936 | $ 753 | $ 183 | 24.3% | ||
EARNINGS BEFORE PROVISION FOR INCOME TAXES | $ 12,491 | $ 11,021 | $ 1,470 | 13.3% | ||
Provision for Income Taxes | $ 4,534 | $ 4,012 | $ 522 | 13.0% | ||
NET EARNINGS | $ 7,957 | $ 7,009 | $ 948 | 13.5% |
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