Sunday 8 September 2013

Graffiti Advertising, Inc., reported the following financial statements for the last two years.

Graffiti Advertising, Inc., reported the following financial statements for the last two years.

2010 Income Statement
  Sales $ 572,200  
  Costs of goods sold   273,955  
  Selling & administrative   124,719  
  Depreciation   54,562  
 

  EBIT $ 118,964  
  Interest   19,604  
 

  EBT $ 99,360  
  Taxes   39,744  
 

  Net income $   59,616  
 



  Dividends $ 11,000  
  Addition to retained earnings $ 48,616  


GRAFFITI ADVERTISING, INC.
Balance Sheet as of December 31, 2009
  Cash $ 13,460     Accounts payable $ 9,490  
  Accounts receivable   18,980     Notes payable   14,494  
  Inventory   13,808   

 

   Current liabilities   23,984  
  Current assets $ 46,248     Long-term debt $ 135,680  
  Net fixed assets $ 344,846     Owner's equity $  231,430  
 

 

     Total assets $ 391,094        Total  liabilities and owners’ Equity $ 391,094  
 



 





GRAFFITI ADVERTISING, INC.
Balance Sheet as of December 31, 2010
  Cash $ 14,446     Accounts payable $ 10,526  
  Accounts receivable   21,085     Notes payable   16,480  
  Inventory   22,768    

 

  Current liabilities   27,006  
  Current assets $ 58,299     Long-term debt $ 153,400  
  Net fixed assets $ 406,297     Owner's equity $ 284,190  
 

 

     Total assets $ 464,596        Total liabilities and owners’ Equity $ 464,596  
 



 





Requirement 1:
Calculate the operating cash flow. (Do not include the dollar sign ($).)

  Operating cash flow  $  

Requirement 2:
Calculate the change in net working capital. (Do not include the dollar sign ($).)

  Change in net working capital  $  

Requirement 3:
Calculate the net capital spending. (Do not include the dollar sign ($).)

  Net capital spending  $  

Requirement 4:
Calculate the cash flow from assets. (Do not include the dollar sign ($). Negative amount should be indicated by a minus sign.)

  Cash flow from assets  $  

Requirement 5:
Calculate the cash flow to creditors. (Do not include the dollar sign ($).)

  Cash flow to creditors  $  

Requirement 6:
Calculate the cash flow to stockholders. (Do not include the dollar sign ($). Negative amount should be indicated by a minus sign.)

  Cash flow to stockholders  $  
 

No comments:

Post a Comment