In: Accounting
Comparative financial statement data for Carmono Company follow:
This Year | Last Year | ||||
Assets | |||||
Cash | $ | 8.50 | $ | 16.00 | |
Accounts receivable | 54.00 | 47.00 | |||
Inventory | 97.50 | 84.40 | |||
Total current assets | 160.00 | 147.40 | |||
Property, plant, and equipment | 237.00 | 198.00 | |||
Less accumulated depreciation | 47.20 | 35.40 | |||
Net property, plant, and equipment | 189.80 | 162.60 | |||
Total assets | $ | 349.80 | $ | 310.00 | |
Liabilities and Stockholders’ Equity | |||||
Accounts payable | $ | 58.50 | $ | 48.00 | |
Common stock | 126.00 | 97.00 | |||
Retained earnings | 165.30 | 165.00 | |||
Total liabilities and stockholders’ equity | $ | 349.80 | $ | 310.00 | |
For this year, the company reported net income as follows:
Sales | $ | 950.00 |
Cost of goods sold | 570.00 | |
Gross margin | 380.00 | |
Selling and administrative expenses | 360.00 | |
Net income | $ | 20.00 |
This year Carmono declared and paid a cash dividend. There were no sales of property, plant, and equipment during this year. The company did not repurchase any of its own stock this year.
Required:
1. Using the indirect method, prepare a statement of cash flows for this year.
2. Compute Carmono’s free cash flow for this year.
1.
2. Free cash flow = Net cash provided by operating activities - Purchase of property, plant, and equipment
= $22.20 - $39
=- $16.8
Free cash flow for this year is -$16.8 (negative)