Answered step by step
Verified Expert Solution
Link Copied!

Question

00
1 Approved Answer

Solve for the free cash flow please Comparative Balance Sheets December 31 Assets 2022 Cash $38,000 Accounts receivable 32,900 Inventory 30,600 Property, plant, and equipment

image text in transcribedimage text in transcribed

image text in transcribedimage text in transcribedSolve for the free cash flow please

Comparative Balance Sheets December 31 Assets 2022 Cash $38,000 Accounts receivable 32,900 Inventory 30,600 Property, plant, and equipment 59,400 Accumulated depreciation (30,000) Total $130,900 2021 $21,000 19,500 20,300 77,700 (23,200) $115,300 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $28,600 7,000 27,600 18,600 49,100 $130,900 $16,700 8,100 32,000 13,700 44,800 $115,300 Pharoah Company Income Statement For the Year Ended December 31, 2022 Sales revenue $242,500 Cost of goods sold 176,500 Gross profit 66,000 Selling expenses $17,550 Administrative expenses 5,850 23,400 Income from operations 42,600 Interest expense 2,900 Income before income taxes 39,700 Income tax expense 7,940 Net income $31,760 Additional data: 1. 2. Depreciation expense was $16,500. Dividends declared and paid were $27,460. During the year equipment was sold for $8,600 cash. This equipment cost $18,300 originally and had accumulated depreciation of $9,700 at the time of sale. 3. Pharoah Company Statement of Cash Flows For the Year Ended December 31, 2022 Cash Flows from Operating Activities Net Income $ 31,760 Adjustments to reconcile net income to Net Cash Provided by Operating Activities V Depreciation Expense $ 16500 Increase in Accounts Receivable - 13400 Increase in Inventory - 10300 Increase in Accounts Payable 11900 Decrease in Income Taxes Payable V - 1100 3600 Net Cash Provided by Operating Activities V 35360 Cash Flows from Investing Activities Sale of Equipment 8600 Cash Flows from Financing Activities Payment of Dividends -27,460 Redemption of Bonds -4400 Issuance of Common Stock 4900 Redemption of Bonds -4400 Issuance of Common Stock 4900 Net Cash Used by Financing Activities -26960 Net Increase in Cash 17000 Cash at Beginning of Period 21000 Cash at End of Period $ 38000 e Textbook and Media Solution Attempts: 3 of 3 used (b) Compute free cash flow. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Free cash flow $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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

Intermediate Accounting

Authors: Donald E. Kieso, Jerry J. Weygandt, And Terry D. Warfield

13th Edition

978-0470423684

Students also viewed these Accounting questions