In: Finance
Lizard Lick Towing has sales of $601,506, COGS and SG&A totaling $212,765, depreciation expense of $122,525, and taxes paid of $80,400. A partial listing of its balance sheet accounts is as follows:
Beginning Balance |
Ending Balance |
|
Current Assets |
$131,700 |
$119,600 |
Net Fixed Assets |
$712,500 |
$689,200 |
Current Liabilities |
$108,900 |
$122,100 |
Long-Term Debt |
$796,000 |
$830,500 |
What is the amount of Lizard Lick's cash flow from assets?
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 = ($119,600 - $122,100) - ($131,700 -
$108,900)
Change in Net Working Capital = -$25,300
Net Capital Spending = Ending Net Fixed Assets + Depreciation -
Beginning Net Fixed Assets
Net Capital Spending = $689,200 + $122,525 - $712,500
Net Capital Spending = $99,225
EBIT = Sales - COGS and SG&A - Depreciation Expense
EBIT = $601,506 - $212,765 - $122,525
EBIT = $266,216
Operating Cash Flow = EBIT + Depreciation - Taxes
Operating Cash Flow = $266,216 + $122,525 - $80,400
Operating Cash Flow = $308,341
Cash Flow from Assets = Operating Cash Flow - Net Capital
Spending - Change in Net Working Capital
Cash Flow from Assets = $308,341 - $99,225 - (-$25,300)
Cash Flow from Assets = $234,416