Using the balance sheet below, determine the cash flow associated with the change in net working...

Transcribed Image Text:

Using the balance sheet below, determine the cash flow associated with the change in net working capital from 2021 to 2022. Does the change in net working capital have a positive or negative impact on the free cash flow in 2022? Assets Cash 2022 2021 1,000 1,000 Liabilities Accounts payable 2022 2021 25,000 27,000 Accounts receivable 12,000 9,000 Short-term debt 30,000 10,000 Inventory 18,000 22,000 Total current assets 31,000 32,000 Total current liabilities 55,000 37,000 Net fixed assets 423,000 355,000 Long-term debt 100,000 90,000 Equity 299,000 260,000 Total assets 454,000 387,000 Total liabilities & SE 454,000 387,000 Using the balance sheet below, determine the cash flow associated with the change in net working capital from 2021 to 2022. Does the change in net working capital have a positive or negative impact on the free cash flow in 2022? Assets Cash 2022 2021 1,000 1,000 Liabilities Accounts payable 2022 2021 25,000 27,000 Accounts receivable 12,000 9,000 Short-term debt 30,000 10,000 Inventory 18,000 22,000 Total current assets 31,000 32,000 Total current liabilities 55,000 37,000 Net fixed assets 423,000 355,000 Long-term debt 100,000 90,000 Equity 299,000 260,000 Total assets 454,000 387,000 Total liabilities & SE 454,000 387,000