In: Finance
Titan Football Manufacturing had the following operating results for 2016: sales = $19,930; cost of goods sold = $13,830; depreciation expense = $2,220; interest expense = $270; dividends paid = $700. At the beginning of the year, net fixed assets were $21,300, current assets were $3,090, and current liabilities were $1,920. At the end of the year, net fixed assets were $25,340, current assets were $3,580, and current liabilities were $2,010. The tax rate for 2016 was 30 percent.
a. What is net income for 2016? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Net income $
b. What is the operating cash flow for 2016? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Operating cash flow $
c. What is the cash flow from assets for 2016? (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.)
Cash flow from assets $
Assume no new debt was issued during the year.
d. What is the cash flow to creditors for 2016? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Cash flow to creditors $
e. What is the cash flow to stockholders for 2016? (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.)
Cash flow to stockholders $
sales |
19930 |
|
less cost of goods sold |
13830 |
|
gross profit |
6100 |
|
less depreciation |
2220 |
|
operating profit |
3880 |
|
less interest |
270 |
|
profit before tax |
3610 |
|
less tax-30% |
1083 |
|
net income |
2527 |
|
Operating cash flow |
||
operating profit |
3880 |
|
add depreciation |
2220 |
|
less taxes |
-1083 |
|
net operating cash flow |
5017 |
|
cash flow from assets |
||
net capital spending =increase in fixed assets = year end balance-(year beginning balance+depreciation) |
1820 |
1820 |
change in working capital |
400 |
|
increase in current assets =3090-3580 |
-490 |
|
increase in current liabilities =2010-1920 |
90 |
|
cash flow from assets = operating cash flow-change in working capital-net capital spending |
5017-400-1820 |
2797 |
cash flow to creditors |
interest-net new debts =270+0 |
270 |
cash flow to stockholders |
cash flow from assets = cash flow to stockholders+cash flow to creditors |
2797 = cash flow to stockholders - 270 |
cash flow to stockholders |
2797+270 |
3067 |