Question

In: Finance

Here are the financial results for Springer’s corporation in 2020: Sales were $45,000, cost of goods...

Here are the financial results for Springer’s corporation in 2020: Sales were $45,000, cost of goods sold was $36,000, the company’s assets depreciated by $5,000 and the company paid $500 in interest.

Also, for 2020 net fixed assets were $29,000 while current assets were $10,000 and current liabilities were $5,500.

These are the values for 2019: net fixed assets = $25,500, current assets = $8,800 and current liabilities = $5,000. The tax rate is 35%.

What is net income for 2020?
What is the operating cash flow for 2020?
What is the cash flow from assets for 2020? How do you interpret this result?
What is the cash flow to shareholders?

Expert Solution

a) net income for 2020:

Sales	45,000
Less: COGS	(36,000)
Gross Profit	9000
Less: Depreciation	5,000
Operating Profit	4,000
Less: Interest	500
EBIT	3500
Less: Tax @35%	1225

Net Income= $2,275

__________________________________________________________

b) the operating cash flow for 2020:

Operating Cash Flow= EBIT + Depreciation - Taxes
= 3500 + 5000 - 1225
= $ 7,275

_________________________________________________________

c) Cash Flow from Assets = Operating Cash Flow - Change in Net working capital - Net capital spending

So,

Change in Net working capital = Net working capital at the end - Net working capital at the beginning
So,

Net working capital at the end = Current Assets at the end - Current Liabilities at the end
= 10,000 - 5,500
= $4,500

Net working capital at the beginning = Current Assets at the beginning - Current Liabilities at the beginning
= 8,800 - 5,000
= $3,800

Now,

Change in Net working capital= 4,500 - 3,800
= $700

Now,

Net capital spending = Net fixed assets at the end - Net fixed assets at the beginning + Depreciation
= $29,000 - 25,500+ 5,000 = $8,500

So,
Cash flow from assets = Operating Cash Flow - Change in Net Working Capital - Net capital spending
= $7,275- 700- 8,500
= - $1,925

Interpretation: We can interpret from this result is that cash flow from assets is negative which means company has invested heavily on the fixed assets and net working capital. And Cash flow from operations and net income is positive. But a firm need to raise funds either from creditors or shareholders to make investments.

______________________________________________________

d) cash flow to shareholders:

Cash flow to shareholders = Cash flow from assets - Cash flow to creditors

so,

Cash flow to creditors= Interest - net borrowing

= $500 - 0 = $500

Cash Flow to shareholders= -1,925 - 500
= -$2,425

jeff jeffy answered 1 year ago

Here are the financial results for Jerry’s corporation in 2020: Sales were $45,000, cost of goods...

Here are the financial results for Jerry’s corporation in 2020: Sales were $45,000, cost of goods sold was $36,000, the company’s assets depreciated by $5,000 and the company paid $500 in interest. Also, for 2020 net fixed assets were $29,000 while current assets were $10,000 and current liabilities were $5,500. These are the values for 2019: net fixed assets = $25,500, current assets = $8,800 and current liabilities = $5,000. The tax rate is 35%. Required: What is net income...

Stackhouse Industries had the following operating results for 2020: sales = $54,510; cost of goods sold...

Stackhouse Industries had the following operating results for 2020: sales = $54,510; cost of goods sold = $37,430; depreciation expense = $5,830; interest expense = $1,325; dividends paid = $2,820. At the beginning of the year, net fixed assets were $33,200, current assets were $8,300, and current liabilities were $5,553. At the end of the year, net fixed assets were $42,820, current assets were $9,395, and current liabilities were $5,870. The tax rate was 24 percent. a. What was net...

Bramble Corporation reported the following for 2020: net sales $1,222,800, cost of goods sold $734,300, selling...

Bramble Corporation reported the following for 2020: net sales $1,222,800, cost of goods sold $734,300, selling and administrative expenses $322,600, and an unrealized holding gain on available-for-sale debt securities $16,000. (a) Prepare a statement of comprehensive income using the one statement format. (Ignore income taxes and earnings per share.)

Eagle Corporation had $10 Million in Sales last year. Cost of goods sold were $6 Million,...

Eagle Corporation had $10 Million in Sales last year. Cost of goods sold were $6 Million, depreciation expense was $1 Million, interest payment on outstanding debt was $2 Million, and the firm’s tax rate is 35%. What was Eagle Corporation’s Net Income (after tax)? What was Eagle Corporation’s Net Cash Flow? (1 point) What would happen to Net Income and Cash Flow if Depreciation increased by $1 Million? What would happen to Net Income and Cash Flow is the Depreciation...

2016 2017 Sales $75,000 $90,000 Cost of Goods Sold 45,000 54,000 Gross Profit $30,000 $36,000 Operating...

2016 2017 Sales $75,000 $90,000 Cost of Goods Sold 45,000 54,000 Gross Profit $30,000 $36,000 Operating Expense 15,000 15,000 Net Income $15,000 $21,000 Compute the corrected net income for 2016 and 2017 assuming that the inventory as of the end of 2016 was mistakenly understated by $7,000. 2016 2017 Corrected net income ______ _______

Precision Manufacturing had the following operating results for 2014: sales = $36,942; cost of goods sold...

Precision Manufacturing had the following operating results for 2014: sales = $36,942; cost of goods sold = $24,600; depreciation expense = $1,700; interest expense = $1,400; dividends paid = $1,000. At the beginning of the year, net fixed assets were $14,300, current assets were $8,700, and current liabilities were $6,600. At the end of the year, net fixed assets were $13,900, current assets were $9,200, and current liabilities were $7,400. The tax rate for 2014 was 34 percent. What is...

Nanticoke Industries had the following operating results for 2018: sales $29,000; cost of goods sold =...

Nanticoke Industries had the following operating results for 2018: sales $29,000; cost of goods sold = $19,710; depreciation expense = $5,220; interest expense = $2,640; dividends paid = $1,400. At the beginning of the year, net fixed assets were $17,330, current assets were $5,850, and current liabilities were $3,300. At the end of the year, net fixed assets were $20,610, current assets were $7,150, and current liabilities were $3,970. The tax rate for 2018 was 30 %. a) net income...

Titan Football Manufacturing had the following operating results for 2014: sales = $19,950; cost of goods...

Titan Football Manufacturing had the following operating results for 2014: sales = $19,950; cost of goods sold = $13,810; depreciation expense = $2,200; interest expense = $260; dividends paid = $720. At the beginning of the year, net fixed assets were $22,300, current assets were $3,110, and current liabilities were $1,900. At the end of the year, net fixed assets were $26,540, current assets were $3,620, and current liabilities were $1,990. The tax rate for 2014 was 40 percent. (Enter...

Cusic Industries had the following operating results for 2015: sales = $28,560; cost of goods sold...

Cusic Industries had the following operating results for 2015: sales = $28,560; cost of goods sold = $19,460; depreciation expense = $5,020; interest expense = $2,340; dividends paid = $1,150. At the beginning of the year, net fixed assets were $16,980, current assets were $5,800, and current liabilities were $3,280. At the end of the year, net fixed assets were $20,360, current assets were $7,360, and current liabilities were $3,900. The tax rate for 2015 was 30 percent. a....

Cardinal Industries had the following operating results for 2018: Sales = $33,510; Cost of goods sold...

Cardinal Industries had the following operating results for 2018: Sales = $33,510; Cost of goods sold = $23,820; Depreciation expense = $5,917; Interest expense = $2,670; Dividends paid = $1,924. At the beginning of the year, net fixed assets were $19,860, current assets were $6,998, and current liabilities were $3,944. At the end of the year, net fixed assets were $24,430, current assets were $8,636, and current liabilities were $4,601. The tax rate for 2018 was 24 percent. a....