FCF

working rental (eash, acowables, anantons) the FCF using the information below: Find the FCF 2200 Pin Corp. Comparative Balance Sheets Operulling lega flow Assets 2011 2012 EgIT penting itong jodkperdiet Cash 200 150 ICF = 360 +20o-113 = 40 Accounts Rec 450 425 Inventories 550 625 Capital expenditure Total Current Assets 1200 1200 Change in long-ter- sults. Plant&Equipment 2600 7100324 Less Accumulated finding field assets Dep. 2000 -1000 -1200 ( si ne Net plant&Eq. 1200 1400 Total Assets 2400 2600 Liab.+ Stock Eq. Change in at operating working a Accounts Payable 200 150 (trade fag en boel diente Notes Payable (%9) 0 150 Ending opering working ryttel Current Liabilities 200 300 (1200-250) - Bonds Los 600 600 Owner's Equity Beyning operating writing coproet Common Stock 900 900 (1100-le) >> tod Retained Earnings 700 Total Owner's Eq. 1600 1700 (Total con ton - Ace heye) So Total Liabilities&O.E. 2400 2600 Pin. Corp. Income Statement Free Cash flow = $662-$400-$5 For the year of 2012 Sales 1450 Cost of Goods Sold 850 Herce-ater 144 nott akine yetmendo ya Gross Profit 600 Ja otfakler fern vermistir. Sermaps wir Selling, General and Adm. Expenses Depreciation + Operating Incomer Interest Expense Net Income Before Tax- Tax Net Income 800 40