Pad FF1034 d 130000 Phony Company Income Statement For year

Pad FF10:34 d. $130,000 Phony Company Income Statement For year ended 12/31/2017 Net Sales Revenue Expenses Phony Company Statement of Cash Flows For year ended 12/31/2017 Receipts $200 from sale of buildings from issuance of note from customers $110 150 190 450 Depreciation expense 10 Income tax expense Interest expense Selling & Admin. Exp 40 Cost of Goods Sold Net Income 20 30 Total receipts Payments (120) (140) on Capital Expenditures on Selling & Admin costs on Treasury Stock Total Payments Increase in Cash + beginning cash Cash at end of 2017 90 Phony Company Balance Sheet As of 12/31/2017 $120 Accounts Receivable, net Buildings Cash Goodwill Inventory Treasury Stock TOTAL $180 300 120 40 60 Accounts Payable Accruals Payable Accumulated Depreciation Contributed Capital Note Payable (due 2020) Retained Earnings as of 12/31/2017 20 TOTAL $ 70 130 50 380 150 10 $800

Solution

18. Free cash flow = Net income + depreciation - capital expenditures = 40+10-120 = - 70 =(70)

19. Return on equity = net income / stockholders\' equity

Stockholders\' equity = contributed capital + Retained earnings - Treasury stock = 380+20-100=300

Return on equity = 40/300 =13.3%