Answered step by step
Verified Expert Solution
Link Copied!

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

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

Contemporary Labor Economics

Authors: Campbell McConnell, Stanley Brue, David Macpherson

9th Edition

0073375950, 9780073375953

More Books

Students also viewed these Accounting questions