Question

In: Finance

The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $5.8 million, and...

The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $5.8 million, and the 2015 balance sheet showed long-term debt of $6.05 million. The 2015 income statement showed an interest expense of $195,000. The 2014 balance sheet showed $570,000 in the common stock account and $2.4 million in the additional paid-in surplus account. The 2015 balance sheet showed $610,000 and $2.8 million in the same two accounts, respectively. The company paid out $565,000 in cash dividends during 2015. Suppose you also know that the firm’s net capital spending for 2015 was $1,430,000, and that the firm reduced its net working capital investment by $81,000.

What was the firm’s 2015 operating cash flow, or OCF? (Do not round intermediate calculations. Enter your answer in dollars, not millions of dollars, e.g., 1,234,567.)
  Operating cash flow $   

Solutions

Expert Solution

Cash Flow to Creditors

Cash Flow to Creditors = Interest Expenses Paid – Net Increase in Long term debt

= Interest Expenses Paid – [Long term debt at the end – Long term Debt at the Beginning]

= $195,000 – [$60,50,000 - $58,00,000]

= $195,000 - $50,000

= -$55,000

Cash Flow to Stockholders

Cash Flow to Stockholders = Dividend Paid – Net New Equity

= Dividend Paid – [(Common stock at the end + Additional paid-in surplus account at the end) - (Common stock at the beginning + Additional paid-in surplus account at the beginning)

= $565,000 – [($610,000 + $28,00,000) – ($570,000 + $24,00,000)]

= $565,000 – [$34,10,000 - $29,70,000]

= $565,000 - $440,000

= $125,000

Cash Flow from assets

Cash Flow from assets = Cash Flow to Creditors + Cash Flow to Stockholders

= -$55,000 + $125,000

= $70,000

Operating Cash Flow  

Operating Cash Flow using the Cash Flow from assets Equation

We know, Cash flow from assets = Operating Cash flows – Change in Net Working capital – Net Capital Spending

$70,000 = Operating cash flow – (-$81,000) - $14,30,000

Operating cash flow = $70,000 - $81,000 + $14,30,000

Operating cash flow = $1,419,000

“Therefore, the firm's 2015 operating cash flow, or OCF would be -$1,419,000”


Related Solutions

The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6.1 million, and...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6.1 million, and the 2015 balance sheet showed long-term debt of $6.35 million. The 2015 income statement showed an interest expense of $210,000. The 2014 balance sheet showed $600,000 in the common stock account and $5.7 million in the additional paid-in surplus account. The 2015 balance sheet showed $640,000 and $6.2 million in the same two accounts, respectively. The company paid out $605,000 in cash dividends during...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6.4 million, and...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6.4 million, and the 2015 balance sheet showed long-term debt of $6.65 million. The 2015 income statement showed an interest expense of $225,000. The 2014 balance sheet showed $630,000 in the common stock account and $4.9 million in the additional paid-in surplus account. The 2015 balance sheet showed $670,000 and $5.4 million in the same two accounts, respectively. The company paid out $620,000 in cash dividends during...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6.4 million, and...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6.4 million, and the 2015 balance sheet showed long-term debt of $6.65 million. The 2015 income statement showed an interest expense of $225,000. The 2014 balance sheet showed $630,000 in the common stock account and $4.9 million in the additional paid-in surplus account. The 2015 balance sheet showed $670,000 and $5.4 million in the same two accounts, respectively. The company paid out $620,000 in cash dividends during...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6 million, and...
The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $6 million, and the 2015 balance sheet showed long-term debt of $6.25 million. The 2015 income statement showed an interest expense of $205,000. The 2014 balance sheet showed $590,000 in the common stock account and $4.8 million in the additional paid-in surplus account. The 2015 balance sheet showed $630,000 and $5.3 million in the same two accounts, respectively. The company paid out $600,000 in cash dividends during...
The 2018 balance sheet of Speith’s Golf Shop, Inc., showed long-term debt of $2.7 million, and...
The 2018 balance sheet of Speith’s Golf Shop, Inc., showed long-term debt of $2.7 million, and the 2019 balance sheet showed long-term debt of $2.95 million. The 2019 income statement showed an interest expense of $140,000. The 2018 balance sheet showed $460,000 in the common stock account and $3.2 million in the additional paid-in surplus account. The 2019 balance sheet showed $500,000 and $3.5 million in the same two accounts, respectively. The company paid out $500,000 in cash dividends during...
The 2018 balance sheet of Speith’s Golf Shop, Inc., showed long-term debt of $5.6 million, and...
The 2018 balance sheet of Speith’s Golf Shop, Inc., showed long-term debt of $5.6 million, and the 2019 balance sheet showed long-term debt of $5.85 million. The 2019 income statement showed an interest expense of $185,000. The 2018 balance sheet showed $550,000 in the common stock account and $4.7 million in the additional paid-in surplus account. The 2019 balance sheet showed $590,000 and $5.1 million in the same two accounts, respectively. The company paid out $555,000 in cash dividends during...
The 2018 balance sheet of Speith's Golf Shop Inc., showed long-term debt of $5.6 million, and...
The 2018 balance sheet of Speith's Golf Shop Inc., showed long-term debt of $5.6 million, and the 2019 balance sheet showed long-term debt of $5.85 million. The 2019 income statement showed and interest expense of $185,000. The 2018 balance sheet showed $550,000 in the common stock account and $4.7 million in the additional paid-in surplus account. The 2019 balance sheet showed $590,000 and $5.1 million in the same two accounts, respectively. The company paid out $550,000 in cash dividends during...
The 2018 balance sheet of Speith’s Golf Shop, Inc., showed long-term debt of $6 million, and...
The 2018 balance sheet of Speith’s Golf Shop, Inc., showed long-term debt of $6 million, and the 2019 balance sheet showed long-term debt of $6.25 million. The 2019 income statement showed an interest expense of $205,000. The 2018 balance sheet showed $590,000 in the common stock account and $4.8 million in the additional paid-in surplus account. The 2019 balance sheet showed $630,000 and $5.3 million in the same two accounts, respectively. The company paid out $600,000 in cash dividends during...
The 2018 balance sheet of Spieth's Golf Shop, Inc., showed Long-term debt of $1.565 million, and...
The 2018 balance sheet of Spieth's Golf Shop, Inc., showed Long-term debt of $1.565 million, and the 2019 balance sheet showed long-term debt of $1.645 million. The 2019 income statement showed an interest expense of $170,000. The 2018 balance sheet of Spieth’s Golf Shop, Inc., showed $490,000 in the common stock account and $3.4 million in the additional paid-in surplus account. The 2019 balance sheet showed $525,000 and $3.75 million in the same two accounts, respectively. If the company paid...
The 2017 balance sheet of Kerber’s Tennis Shop, Inc., showed long-term debt of $2.7 million, and...
The 2017 balance sheet of Kerber’s Tennis Shop, Inc., showed long-term debt of $2.7 million, and the 2018 balance sheet showed long-term debt of $2.9 million. The 2018 income statement showed an interest expense of $95,000. What was the firm’s cash flow to creditors during 2018?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT