Question

In: Finance

Schwert Corp. shows the following information on its 2017 income statement: sales = $227,000; costs =...

Schwert Corp. shows the following information on its 2017 income statement: sales = $227,000; costs = $129,000; other expenses = $7,900; depreciation expense = $14,200; interest expense = $13,700; taxes = $21,770; dividends = $10,500. In addition, you’re told that the firm issued $5,200 in new equity during 2017 and redeemed $3,700 in outstanding long-term debt.

A.) What was the 2017 operating cash flow? (Do not round intermediate calculations.)

b.) What was the 2017 cash flow to creditors? (Do not round intermediate calculations.)

c.) What was the 2017 cash flow to stockholders? (Do not round intermediate calculations.)

d.) If net fixed assets increased by $30,000 during the year, what was the addition to NWC? (Do not round intermediate calculations.)

Solutions

Expert Solution

A) OPERATING CASH FLOW IN 2017 IS :

let us first calculate the ent income,

sales = $2,27,000

costs = $129000

expenses = $7,900

depreciation = $14,200

EBIT = $75,900

Interest expense = $13,700

taxes = $21,770

net income = $40430

dividends = $10,500

addition to retained earnings = $29,930

OPERATING CASH FLOW = EBIT - TAXES + DEPRECIATION

=$75,900 - $21,770 + $14,200

=$68,330

B) CASH FLOW TO CREDITORS: AS THE FIRM PAID THE OUTSTANDING LONG TERM DEBT , THE CASH PAID TO CREDITORS IS $3700 + interest expenses = $3700 + $13,700 = $17,400

C) THE 2017 CASH FLOW TO STOCKHOLDERS IS = DIVIDENDS -NET EQUITY ISSUED

=$10,500 - $5,200 = $5300.

THE CASH FLOW TO STOCKHOLDERS IS THE PAYMENT OF DIVIDEND TO THEM AS WELL AS EQUITY IS ISSUED ,SO IT IS SUBTRACTED FROM THE TOTAL CASH PAID TO THEM.

D) CASH FLOW TO ASSETS = CASH FLOW TO CREDITORS + CASH FLOW TO STOCKHOLDERS

=$17,400 + $5,200 = $22,600

IT CAN ALSO BE CALCULTED AS ,

CFA (CASH FLOW TO ASSETS ) = OCF - NWC - NET CAPITAL SPENDING

NET CAPITAL SPENDING = INCREASE IN FIXED ASSETS + DEPRECIATION = $30,000 +$14,200 =

$44,200

OR, 68,330 - NWC - (44,200 ) = $22,600

= NWC = $1530.

THERFORE, THE ADDITION TO NET WORKING CAPITAL IS $1530. THE COMPANY INCREASED ITS NET WORKING CAPITRAL BY $1530.


Related Solutions

Schwert Corp. shows the following information on its 2019 income statement: sales = $227,000; costs =...
Schwert Corp. shows the following information on its 2019 income statement: sales = $227,000; costs = $129,000; other expenses = $7,900; depreciation expense = $14,200; interest expense = $13,700; taxes = $21,770; dividends = $10,500. In addition, you’re told that the firm issued $5,200 in new equity during 2019 and redeemed $3,700 in outstanding long-term debt. (Do not round intermediate calculations.) a. What is the 2019 operating cash flow? b. What is the 2019 cash flow to creditors? c. What...
Schwert Corp. shows the following information on its 2019 income statement: sales = $242,000; costs =...
Schwert Corp. shows the following information on its 2019 income statement: sales = $242,000; costs = $153,000; other expenses = $7,900; depreciation expense = $17,700; interest expense = $14,100; taxes = $17,255; dividends = $11,000. In addition, you’re told that the firm issued $5,600 in new equity during 2019 and redeemed $4,100 in outstanding long-term debt. (Do not round intermediate calculations.) b. What is the 2019 cash flow to creditors? d. If net fixed assets increased by $22,000 during the...
11. Volbeat Corp. shows the following information on its 2015 income statement: sales = $242,000; costs...
11. Volbeat Corp. shows the following information on its 2015 income statement: sales = $242,000; costs = $153,000; other expenses = $7,900; depreciation expense = $17,700; interest expense = $14,100; taxes = $17,255; dividends = $11,000. In addition, you’re told that the firm issued $5,600 in new equity during 2015 and redeemed $4,100 in outstanding long-term debt. a. What is the 2015 operating cash flow? b. What is the 2015 cash flow to creditors? c. What is the 2015 cash...
11. Volbeat Corp. shows the following information on its 2015 income statement: sales = $267,000; costs...
11. Volbeat Corp. shows the following information on its 2015 income statement: sales = $267,000; costs = $148,000; other expenses = $8,200; depreciation expense = $17,600; interest expense = $12,400; taxes = $32,620; dividends = $15,500. In addition, you’re told that the firm issued $6,400 in new equity during 2015 and redeemed $4,900 in outstanding long-term debt.a.What is the 2015 operating cash flow?b. What is the 2015 cash flow to creditors?c.What is the 2015 cash flow to stockholders?d. If net...
Square Hammer Corp. shows the following information on its 2018 income statement: Sales = $215,000; Costs...
Square Hammer Corp. shows the following information on its 2018 income statement: Sales = $215,000; Costs = $104,000; Other expenses = $5,800; Depreciation expense = $9,000; Interest expense = $14,000; Taxes = $28,770; Dividends = $9,900. In addition, you're told that the firm issued $8,000 in new equity during 2018 and redeemed $9,600 in outstanding long-term debt. What is the 2018 cash flow to stockholders? If net fixed assets increased by $27,000 during the year, what was the addition to...
Company A shows the following information on its 2009 income statement: sales = $200,000; costs =...
Company A shows the following information on its 2009 income statement: sales = $200,000; costs = $87,000; other expenses = $4,900; depreciation expense = $9,100; interest expense = $14,500; taxes = $29,575; dividends = $10,000. In addition, you're told that the firm issued $7,100 in new equity during 2009 and redeemed $8,700 in outstanding long-term debt. (b) What is the 2009 cash flow to creditors? (c) What is the 2009 cash flow to stockholders? (d) If net fixed assets increased...
Weiland Co. shows the following information on its 2019 income statement: sales = $160,000; costs =...
Weiland Co. shows the following information on its 2019 income statement: sales = $160,000; costs = $80,500; other expenses = $3,800; depreciation expense = $9,500; interest expense = $7,000; taxes = $20,720; dividends = $7,900. In addition, you're told that the firm issued $4,000 in new equity during 2019 and redeemed $6,700 in outstanding long-term debt. a. What is the 2019 operating cash flow? b. What is the 2019 cash flow to creditors? c. What is the 2019 cash flow...
Weiland Co. shows the following information on its 2016 income statement: sales = $158,500; costs =...
Weiland Co. shows the following information on its 2016 income statement: sales = $158,500; costs = $80,800; other expenses = $4,100; depreciation expense = $9,800; interest expense = $7,300; taxes = $19,775; dividends = $7,750. In addition, you're told that the firm issued $3,700 in new equity during 2016 and redeemed $6,100 in outstanding long-term debt.    a. What is the 2016 operating cash flow? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g.,...
Weiland Co. shows the following information on its 2016 income statement: sales = $158,500; costs =...
Weiland Co. shows the following information on its 2016 income statement: sales = $158,500; costs = $80,800; other expenses = $4,100; depreciation expense = $9,800; interest expense = $7,300; taxes = $19,775; dividends = $7,750. In addition, you're told that the firm issued $3,700 in new equity during 2016 and redeemed $6,100 in outstanding long-term debt. a. What is the 2016 operating cash flow? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)...
Davis Inc. shows the following information on its annual income statement. Item Amount Sales $185,000 Costs...
Davis Inc. shows the following information on its annual income statement. Item Amount Sales $185,000 Costs 98,000 Other expenses 6,700 Depreciation expense 16,500 Interest expense 9,000 Current taxes 19,180 In addition, you are told the company paid dividends of $9,500, issued equity of $7,550, and retired debt of $7,100 during the year. What is the operating cash flow for the year? What is the cash flow to creditors? What is the cash flow to stockholders? Assume the operating cash flow...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT