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