Butterfly Tractors had $18.00 million in sales last year. Costof goods sold was $8.80 million,...

Butterfly Tractors had $18.00 million in sales last year. Cost of goods sold was $8.80 million, depreciation expense was $2.80 million, interest payment on outstanding debt was $1.80 million, and the firm’s tax rate was 21%.

a. What was the firm’s net income? 3.63 million

b. What was the firm’s cash flow? 6.43 million

c. What would happen to net income and cash flow if depreciation were increased by $1.80 million?(Enter your numeric answers in millions rounded to 2 decimal places. Select "unaffected" if the results do not affect the balance.)

f. What would be the impact on cash flow if depreciation was $1.80 million and interest expense was $2.80 million? (Enter your numeric answer in millions rounded to 2 decimal places. Select "unaffected" if the results do not affect the balance.)

Solutions

Expert Solution

a) net Income = Profit before tax*(1-tax rate)

= (Sales - Cost of goods - depreciation - interest)*(1-21%)

= (18 - 8.8 - 2.8 - 1.8)*0.79

=$4.6 * 0.79

=$3.63 million

b) Cash flow = net Income + depreciation

= 3.63 + 2.80

=$6.43 million

c) if depreciation were increased by $1.8 million

New net income = (4.6-1.8)*0.79

= $2.21 million

New Cash flow = 2.21 + 2.8 +1.8

=$6.81 million

d) interest = $2.8 million

Net Income would remain same at = $3.63 million

Cash flow = 3.63 + 1.80

=$5.43 million

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Butterfly Tractors had $17.50 million in sales last year. Cost of goods sold was $8.70 million,...

Butterfly Tractors had $17.50 million in sales last year. Cost of goods sold was $8.70 million, depreciation expense was $2.70 million, interest payment on outstanding debt was $1.70million, and the firm’s tax rate was 30%. a. What was the firm’s net income? (Enter your answers in millions rounded to 2 decimal places.) b. What was the firm’s cash flow? (Enter your answers in millions rounded to 2 decimal places.) c. What would happen to net income and cash flow if...

Butterfly Tractors had $21.50 million in sales last year. Cost of goods sold was $9.50 million,...

Butterfly Tractors had $21.50 million in sales last year. Cost of goods sold was $9.50 million, depreciation expense was $3.50 million, interest payment on outstanding debt was $2.50 million, and the firm’s tax rate was 30%. a. What was the firm’s net income and net cash flow? (Enter your answers in millions rounded to 2 decimal places. For example, for $3.92 million, enter "3.92", not "3920000") Net income $ million Net cash flow $ million b. What would happen to net income...

Butterfly Tractors had $15.00 million in sales last year. Cost of goods sold was $8.20 million,...

Butterfly Tractors had $15.00 million in sales last year. Cost of goods sold was $8.20 million, depreciation expense was $2.20 million, interest payment on outstanding debt was $1.20 million, and the firm’s tax rate was 21%. a. What was the firm’s net income? (Enter your answers in millions rounded to 2 decimal places.) b. What was the firm’s cash flow? (Enter your answers in millions rounded to 2 decimal places.) c. What would happen to net income and cash flow...

Premium Excavators had $14 million in sales last year. Cost of goods sold was $8 million,...

Premium Excavators had $14 million in sales last year. Cost of goods sold was $8 million, depreciation expense was $2 million, interest payments on outstanding debt was $1 million, and the firm’s tax rate was 21%. What was the firm’s net income? What was the firm’s cash flow? What would happen to net income and cash flow if depreciation were increased by $1 million? Would you expect the change in depreciation o have a positive or negative impact on the...

Last year, Carriage House Corporation had sales of $18 million and costs of goods sold of...

Last year, Carriage House Corporation had sales of $18 million and costs of goods sold of $3 million. Operating expenses amounted to $2,500,000. The firm had $8 million in 6.5% bonds outstanding. The firm had $830,000 in depreciation expense. Also, Carriage House sold 1,250 shares of Textron Corporation stock for $150 per share. Carriage House had purchased the shares for $110 per share two years ago. Carriage House also sold land for $2.8 million that it had purchased earlier for...

Eagle Corporation had $10 Million in Sales last year. Cost of goods sold were $6 Million,...

Eagle Corporation had $10 Million in Sales last year. Cost of goods sold were $6 Million, depreciation expense was $1 Million, interest payment on outstanding debt was $2 Million, and the firm’s tax rate is 35%. What was Eagle Corporation’s Net Income (after tax)? What was Eagle Corporation’s Net Cash Flow? (1 point) What would happen to Net Income and Cash Flow if Depreciation increased by $1 Million? What would happen to Net Income and Cash Flow is the Depreciation...

Last year, Your Company, Inc. had sales of $750,000, with a costof goods sold of...

Last year, Your Company, Inc. had sales of $750,000, with a cost of goods sold of $350,000. Your Company's operating expenses were $200,000, and its increase in retained earnings was $75,000. There are currently 25,000 common stock shares outstanding and Your Company paid dividends of $ 1.00 per share.a) Assuming the firm's earnings are taxed at 35 percent, construct the firm's income statement:b) Compute the firm's operating profit margin (%):c) Compute the firm's times interest earned

Williams & Sons last year reported sales of $17 million,cost of goods sold (COGS) of...

Williams & Sons last year reported sales of $17 million, cost of goods sold (COGS) of $12 and an inventory turnover ratio of 2. The company is now adopting a new inventory system. If the new system is able to reduce the firm's inventory level and increase the firm's inventory turnover ratio to 3 while maintaining the same level of sales and COGS, how much cash will be freed up? Do not round intermediate calculations. Round your answer to the...

Williams & Sons last year reported sales of $9 million, cost of goods sold (COGS) of...

Williams & Sons last year reported sales of $9 million, cost of goods sold (COGS) of $6 million, and an inventory turnover ratio of 2. The company is now adopting a new inventory system. If the new system is able to reduce the firm's inventory level and increase the firm's inventory turnover ratio to 3 while maintaining the same level of sales and COGS, how much cash will be freed up? Do not round intermediate calculations. Enter your answer in...

Williams & Sons last year reported sales of $97 million, cost of goods sold (COGS) of...

Williams & Sons last year reported sales of $97 million, cost of goods sold (COGS) of $80 million, and an inventory turnover ratio of 5. The company is now adopting a new inventory system. If the new system is able to reduce the firm's inventory level and increase the firm's inventory turnover ratio to 8 while maintaining the same level of sales and COGS, how much cash will be freed up? Do not round intermediate calculations. Enter your answer in...

Subjects