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