Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2019 Income Statement...

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

2019 Income Statement
Sales	$	573,200
Costs of goods sold		273,945
Selling & administrative		124,717
Depreciation		54,560

EBIT	$	119,978
Interest		19,648

EBT	$	100,330
Taxes		40,132

Net income	$	60,198

Dividends	$	11,200
Addition to retained earnings	$	48,998

GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2018
Cash	$	13,480	Accounts payable	$	9,488
Accounts receivable		18,978	Notes payable		14,492
Inventory		13,810
			Current liabilities	$	23,980
Current assets	$	46,268	Long-term debt	$	135,520
Net fixed assets	$	344,906	Owners' equity	$	231,674

Total assets	$	391,174	Total liabilities and owners’ equity	$	391,174

GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2019
Cash	$	14,466	Accounts payable	$	10,528
Accounts receivable		21,083	Notes payable		16,482
Inventory		22,770
			Current liabilities	$	27,010
Current assets	$	58,319	Long-term debt	$	153,600
Net fixed assets	$	406,295	Owners' equity	$	284,004

Total assets	$	464,614	Total liabilities and owners’ equity	$	464,614

a.	Calculate the operating cash flow. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
b.	Calculate the change in net working capital. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
c.	Calculate the net capital spending. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
d.	Calculate the cash flow from assets. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
e.	Calculate the cash flow to creditors. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
f.	Calculate the cash flow to stockholders. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)


a.	Operating cash flow	$134,406
b.	Change in net working capital	$9,021
c.	Net capital spending	$115,949
d.	Cash flow from assets	$9,436
e.	Cash flow to creditors
f.	Cash flow to stockholders

Solutions

Expert Solution

Answer a.

Operating Cash Flow = EBIT + Depreciation - Taxes
Operating Cash Flow = $119,978 + $54,560 - $40,132
Operating Cash Flow = $134,406

Answer b.

Change in Net Working Capital = Ending Net Working Capital - Beginning Net Working Capital
Change in Net Working Capital = (Ending Current Assets - Ending Current Liabilities) - (Beginning Current Assets - Beginning Current Liabilities)
Change in Net Working Capital = ($58,319 - $27,010) - ($46,268 - $23,980)
Change in Net Working Capital = $9,021

Answer c.

Net Capital Spending = Ending Net Fixed Assets + Depreciation - Beginning Net Fixed Assets
Net Capital Spending = $406,295 + $54,560 - $344,906
Net Capital Spending = $115,949

Answer d.

Cash Flow from Assets = Operating Cash Flow - Net Capital Spending - Change in Net Working Capital
Cash Flow from Assets = $134,406 - $115,949 - $9,021
Cash Flow from Assets = $9,436

Answer e.

Net New Long-term Debt = Ending Long-term Debt - Beginning Long-term Debt
Net New Long-term Debt = $153,600 - $135,520
Net New Long-term Debt = $18,080

Cash Flow to Creditors = Interest Paid - Net New Long-term Debt
Cash Flow to Creditors = $19,648 - $18,080
Cash Flow to Creditors = $1,568

Answer f.

Cash Flow from Assets = Cash Flow to Creditors + Cash Flow to Stockholders
$9,436 = $1,568 + Cash Flow to Stockholders
Cash Flow to Stockholders = $7,868

jeff jeffy answered 1 month ago

Next > < Previous

Related Solutions

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2019 Income Statement...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2019 Income Statement Sales $ 565,200 Costs of goods sold 274,025 Selling & administrative 124,733 Depreciation 54,576 EBIT $ 111,866 Interest 19,296 EBT $ 92,570 Taxes 48,137 Net income $ 44,433 Dividends $ 9,600 Addition to retained earnings $ 34,833 GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2018 Cash $ 13,320 Accounts payable $ 9,504 Accounts receivable 18,994 Notes payable 14,508 Inventory 13,794 Current liabilities...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2019 Income Statement...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2019 Income Statement Sales $ 573,200 Costs of goods sold 273,945 Selling & administrative 124,717 Depreciation 54,560 EBIT $ 119,978 Interest 19,648 EBT $ 100,330 Taxes 40,132 Net income $ 60,198 Dividends $ 11,200 Addition to retained earnings $ 48,998 GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2018 Cash $ 13,480 Accounts payable $ 9,488 Accounts receivable 18,978 Notes payable 14,492 Inventory 13,810 Current liabilities...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income Statement...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income Statement Sales $ 568,700 Costs of goods sold 273,990 Selling and administrative 124,726 Depreciation 54,569 EBIT $ 115,415 Interest 19,450 EBT $ 95,965 Taxes 38,386 Net income $ 57,579 Dividends $ 10,300 Addition to retained earnings $ 47,279 GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2015 Cash $ 13,390 Accounts payable $ 9,497 Accounts receivable 18,987 Notes payable 14,501 Inventory 13,801 Current liabilities...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income Statement Sales $ 571,200 Costs of goods sold 273,965 Selling and administrative 124,721 Depreciation 54,564 EBIT $ 117,950 Interest 19,560 EBT $ 98,390 Taxes 39,356 Net income $ 59,034 Dividends $ 10,800 Addition to retained earnings $ 48,234 GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2015 Cash $ 13,440 Accounts payable $ 9,492 Accounts receivable 18,982 Notes payable 14,496 Inventory 13,806 Current...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income...

Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income Statement Sales $ 567,700 Costs of goods sold 274,000 Selling and administrative 124,728 Depreciation 54,571 EBIT $ 114,401 Interest 19,406 EBT $ 94,995 Taxes 37,998 Net income $ 56,997 Dividends $ 10,100 Addition to retained earnings $ 46,897 GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2015 Cash $ 13,370 Accounts payable $ 9,499 Accounts receivable 18,989 Notes payable 14,503 Inventory 13,799 Current...

Fizer, Inc., reported the following financial statements for the last two years. FIZER, INC. 2020 Income...

Fizer, Inc., reported the following financial statements for the last two years. FIZER, INC. 2020 Income Statement Sales $ 565,330 Cost of goods sold 273,960 Selling & administrative 124,720 Depreciation 54,563 EBIT $ 112,087 Interest 19,309 EBT $ 92,778 Taxes 48,245 Net income $ 44,533 Dividends $ 10,900 Addition to retained earnings $ 33,633 FIZER, INC. Balance Sheet as of December 31, 2019 Cash $ 13,450 Accounts payable $ 23,986 Accounts receivable 18,981 Inventory 13,807 Current assets $ 46,238...

Marimarsh Corporation reported the following pretax financial income (loss) for the years 2019 to 2021. 2019...

Marimarsh Corporation reported the following pretax financial income (loss) for the years 2019 to 2021. 2019 $150,000 2020 ($400,000) 2021 $200,000 Pretax financial income (loss) and taxable income (loss) were the same for all years. The applicable tax rates are 30% for 2019, and 20% for 2020 and 2021. Instructions: a) Prepare the journal entry in 2019 to record income tax expense. b) Prepare the journal entries in 2020 for the tax effects of the loss carryforward, assuming that based...

At the end of last year, Roberts Inc. reported the following income statement (in millions of...

At the end of last year, Roberts Inc. reported the following income statement (in millions of dollars): Sales $3,000 Operating costs excluding depreciation 2,450 EBITDA $550 Depreciation 250 EBIT $300 Interest 124 EBT $176 Taxes (25%) 44 Net income $132 Looking ahead to the following year, the company's CFO has assembled this information: Year-end sales are expected to be 5% higher than the $3 billion in sales generated last year. Year-end operating costs, excluding depreciation, are expected to equal 80%...

At the end of last year, Edwin Inc. reported the following income statement (in millions of...

At the end of last year, Edwin Inc. reported the following income statement (in millions of dollars): Sales $4,190.00 Operating costs (excluding depreciation) 3,048.00 EBITDA $1,142.00 Depreciation 325.00 EBIT $817.00 Interest 150.00 EBT $667.00 Taxes (25%) 166.75 Net income $500.25 Looking ahead to the following year, the company's CFO has assembled this information: Year-end sales are expected to be 6% higher than $4.19 billion in sales generated last year. Year-end operating costs, excluding depreciation, are expected to increase at the...

Quantitative Problem: At the end of last year, Edwin Inc. reported the following income statement (in...

Quantitative Problem: At the end of last year, Edwin Inc. reported the following income statement (in millions of dollars): Sales $4,290.00 Operating costs (excluding depreciation) 3,058.00 EBITDA $1,232.00 Depreciation 345.00 EBIT $887.00 Interest 130.00 EBT $757.00 Taxes (40%) 302.80 Net income $454.20 Looking ahead to the following year, the company's CFO has assembled this information: Year-end sales are expected to be 5% higher than $4.29 billion in sales generated last year. Year-end operating costs, excluding depreciation, are expected to increase...

Subjects