Problem 17-7A The following are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets...

Problem 17-7A The following are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets December 31 Assets 2017 2016 Cash $35,900 $19,550 Accounts receivable 32,850 19,100 Inventory 26,600 20,200 Equipment 59,500 77,600 Accumulated depreciation—equipment (29,500 ) (23,000 ) Total $125,350 $113,450 Liabilities and Stockholders’ Equity Accounts payable $28,750 $ 16,950 Income taxes payable 7,400 8,100 Bonds payable 28,000 32,750 Common stock 17,050 14,100 Retained earnings 44,150 41,550 Total $125,350 $113,450 NOSKER COMPANY Income Statement For the Year Ended December 31, 2017 Sales revenue $242,250 Cost of goods sold 175,600 Gross profit 66,650 Operating expenses 23,750 Income from operations 42,900 Interest expense 3,650 Income before income taxes 39,250 Income tax expense 7,900 Net income $31,350 Additional data: 1. Dividends declared and paid were $28,750. 2. During the year equipment was sold for $8,250 cash. This equipment cost $18,100 originally and had accumulated depreciation of $9,850 at the time of sale. 3. All depreciation expense, $16,350, is in the operating expenses. 4. All sales and purchases are on account. What is the Free Cash Flow?

Solutions

Expert Solution

NOSKER COMPANY
Statement of Cash Flows
For the Year Ended December 31, 2017
Cash flows from operating activities
Net income		$31,350
Adjustments to reconcile net income to net cash provided by operating activities

Depreciation expense	$16,350
Increase in accounts payable	11,800
Decrease in income taxes payable	(700)
Increase in inventory	(6,400)
Increase in accounts receivable	(13,750)	7,300
Net cash provided by operating activities		38,650
Cash flows from investing activities
Sale of equipment		8,250
Cash flows from financing activities
Issuance of common stock	2,950
Redemption of bonds	(4,750)
Payment of dividends	(28,750)
Net cash used by financing activities		(30,550)
Net increase in cash		16,350
Cash at beginning of period		19,550
Cash at end of period		$35,900

Compute free cash flow.

=$38,650 - $0 - $28750

= $9,900

free cash flow =$9,900

ekkarill92 answered 11 months ago

Next > < Previous

Related Solutions

The following are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets December 31...

The following are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets December 31 Assets 2017 2016 Cash $34,600 $19,900 Accounts receivable 32,450 19,050 Inventory 26,400 20,150 Equipment 59,000 77,500 Accumulated depreciation—equipment (29,450 ) (23,250 ) Total $123,000 $113,350 Liabilities and Stockholders’ Equity Accounts payable $28,500 $ 16,050 Income taxes payable 7,250 8,300 Bonds payable 27,200 33,150 Common stock 17,400 14,050 Retained earnings 42,650 41,800 Total $123,000 $113,350 NOSKER COMPANY Income Statement For the Year Ended December 31,...

The following are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets December 31...

The following are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets December 31 Assets 2017 2016 Cash $ 34,050 $ 19,350 Accounts receivable 32,050 20,000 Inventory 26,800 20,100 Equipment 59,550 77,250 Accumulated depreciation—equipment (29,750 ) (24,000 ) Total $122,700 $112,700 Liabilities and Stockholders’ Equity Accounts payable $ 29,000 $ 16,150 Income taxes payable 7,000 8,150 Bonds payable 27,400 32,900 Common stock 17,250 14,650 Retained earnings 42,050 40,850 Total $122,700 $112,700 NOSKER COMPANY Income Statement For the Year...

Problem 12-08A Presented below are the financial statements of Cheyenne Company. Cheyenne Company Comparative Balance Sheets...

Problem 12-08A Presented below are the financial statements of Cheyenne Company. Cheyenne Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 112,000 $ 64,000 Accounts receivable 64,000 44,800 Inventory 89,600 64,000 Property, plant, and equipment 192,000 249,600 Accumulated depreciation (102,400 ) (76,800 ) Total $355,200 $345,600 Liabilities and Stockholders’ Equity Accounts payable $ 60,800 $ 48,000 Income taxes payable 22,400 25,600 Bonds payable 54,400 105,600 Common stock 57,600 44,800 Retained earnings 160,000 121,600 Total $355,200 $345,600 Cheyenne Company...

The comparative balance sheets and income statements for Gypsy Company follow. Balance Sheets As of December...

The comparative balance sheets and income statements for Gypsy Company follow. Balance Sheets As of December 31 Year 2 Year 1 Assets Cash $ 25,779 $ 2,523 Accounts receivable 2,158 1,295 Inventory 6,559 6,149 Equipment 18,948 43,638 Accumulated depreciation—equipment (7,717 ) (17,493 ) Land 19,647 9,607 Total assets $ 65,374 $ 45,719 Liabilities and equity Accounts payable (inventory) $ 2,552 $ 4,122 Long-term debt 2,728 6,236 Common stock 24,100 10,000 Retained earnings 35,994 25,361 Total liabilities and equity $ 65,374...

The comparative balance sheets and income statements for Gypsy Company follow. Balance Sheets As of December...

The comparative balance sheets and income statements for Gypsy Company follow. Balance Sheets As of December 31 2017 2016 Assets Cash $ 23,243 $ 2,651 Accounts receivable 2,237 1,342 Inventory 6,202 5,814 Equipment 22,837 44,607 Accumulated depreciation—equipment (9,806 ) (16,588 ) Land 14,214 8,184 Total assets $ 58,927 $ 46,010 Liabilities and equity Accounts payable (inventory) $ 2,671 $ 4,315 Long-term debt 2,695 6,160 Common stock 20,700 10,500 Retained earnings 32,861 25,035 Total liabilities and equity $ 58,927 $ 46,010...

The comparative balance sheets and income statements for Munoz Company follow: Balance Sheets As of December...

The comparative balance sheets and income statements for Munoz Company follow: Balance Sheets As of December 31 Year 2 Year 1 Assets Cash $ 22,554 $ 2,987 Accounts receivable 1,813 1,088 Inventory 6,503 6,097 Equipment 19,699 43,369 Accumulated depreciation—equipment (5,974 ) (15,475 ) Land 19,269 9,039 Total assets $ 63,864 $ 47,105 Liabilities and equity Accounts payable (inventory) $ 2,738 $ 4,423 Long-term debt 2,860 6,538 Common stock 25,200 11,500 Retained earnings 33,066 24,644 Total liabilities and equity $ 63,864...

The following are the financial statements of Novak Corp.. Novak Corp. Comparative Balance Sheets December 31...

The following are the financial statements of Novak Corp.. Novak Corp. Comparative Balance Sheets December 31 Assets 2020 2019 Cash $36,300 $19,300 Accounts receivable 32,200 20,000 Inventory 30,300 20,400 Equipment 59,600 77,900 Accumulated depreciation—equipment (29,800 ) (23,400 ) Total $128,600 $114,200 Liabilities and Stockholders’ Equity Accounts payable $28,200 $16,700 Income taxes payable 7,500 8,400 Bonds payable 26,300 33,200 Common stock 17,200 14,200 Retained earnings 49,400 41,700 Total $128,600 $114,200 Novak Corp. Income Statement For the Year Ended December 31, 2020...

Selected comparative financial statements of Haroun Company follow. Comparative Balance Sheets December 31, 2019–2013 ($ thousands)...

Selected comparative financial statements of Haroun Company follow. Comparative Balance Sheets December 31, 2019–2013 ($ thousands) 2019 2018 2017 2016 2015 2014 2013 Assets Cash $ 160 $ 211 $ 219 $ 224 $ 232 $ 229 $ 237 Accounts receivable, net 1,146 1,204 1,090 836 736 697 492 Merchandise inventory 4,147 3,019 2,638 2,223 1,997 1,696 1,230 Other current assets 106 96 59 106 89 91 47 Long-term investments 0 0 0 327 327 327 327 Plant assets, net...

Comparative financial statements for Wing Company follow: Wing Company Balance Sheets December 31, 2018 and 2019...

Comparative financial statements for Wing Company follow: Wing Company Balance Sheets December 31, 2018 and 2019 Current assets: Cash $18,000 $15,000 Accounts receivable 25,000 22,000 Inventory 22,000 20,000 Prepaid expenses 10,000 14,000 Total current assets 75,000 71,000 Long‐term assets 25,000 7,000 Property, plant, and equipment 80,000 77,000 Less: Accumulated depreciation (64,000) (61,000) Net property, plant, and equipment 16,000 16,000 Total assets 116,000 94,000 Liabilities and Stockholdersʹ Equity Current liabilities: Accounts payable $8,000 6,000 ...

The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30,...

The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30, 2018 and 2017 2018 2017 Assets Cash $ 83,900 $ 50,000 Accounts receivable, net 74,000 57,000 Inventory 69,800 95,500 Prepaid expenses 5,000 6,600 Total current assets 232,700 209,100 Equipment 130,000 121,000 Accum. depreciation—Equipment (30,000 ) (12,000 ) Total assets $ 332,700 $ 318,100 Liabilities and Equity Accounts payable $ 31,000 $ 39,000 Wages payable 6,600 16,200 Income taxes payable 4,000 5,000 Total current liabilities...

Subjects