In: Finance
OPQ, Inc. |
|
Net sales |
$8,953 |
Cost of goods sold |
$5,865 |
Depreciation |
$? |
EBIT |
$? |
Interest paid |
$675 |
Earnings before taxes |
$675 |
Taxes |
$400 |
Net income |
$705 |
Dividends paid |
$? |
Addition to retained earnings |
$450 |
OPQ, Inc. |
|||||
2017 |
2018 |
2017 |
2018 |
||
Cash |
$725 |
$1,135 |
Accounts payable |
$859 |
$1,031 |
Accounts rec. |
$2,330 |
$? |
Notes payable |
$? |
$4,020 |
Inventory |
$3,240 |
$5, 202 |
Current liabilities |
$? |
$? |
Current assets |
$? |
$? |
Long-term debt |
$9,250 |
$9,750 |
Net fixed assets |
$? |
$9,211 |
Common stock |
$250 |
$? |
Retained earnings |
$? |
$2,797 |
|||
Total assets |
$16,083 |
$17,848 |
Total liab. & equity |
$? |
$? |
The cash flow to creditors for 2018 is ______ while the cash
flow to stockholders for 2018 is _____.
A. -$640; $705
B. -$175; $255
C. $175; $255
D. $175; $450
E. $640; $450
Explain the whole process, please!
Answer:
Cash Flow to Creditors:
Net New Borrowing = Long Term Debt, 2018 - Long Term Debt,
2017
Net New Borrowing = $9,750 - $9,250
Net New Borrowing = $500
Cash Flow to Creditors = Interest Paid - Net New Borrowing
Cash Flow to Creditors = $675 - $500
Cash Flow to Creditors = $175
Cash Flow to
Stockholders:
Total Assets, 2018 = Total Liabilities and Equity, 2018
Total Liabilities and Equity, 2018 = $17,848
Current Liabilities = Accounts Payable + Notes Payable
Current Liabilities, 2018 = $1,031 + $4,020
Current Liabilities, 2018 = $5,051
Total Liabilities = Current Liabilities + Long Term Debt
Total Liabilities, 2018 = $5,051 + $9,750
Total Liabilities, 2018 = $14,801
Total Liabilities and Equity = Total Liabilities + Total
Equity
$17,848 = $14,801 + Total Equity, 2018
Total Equity, 2018 = $3,047
Total Equity = Common Stock + Retained Earnings
$3,047 = Common Stock, 2018 + $2,797
Common Stock, 2018 = $250
Net New Equity Issued = Common Stock, 2018 - Common Stock,
2017
Net New Equity Issued = $250 - $250
Net New Equity Issued = $0
Dividend Paid = Net Income – Addition to Retained Earnings
Dividend Paid = $705 - $450
Dividend Paid = $255
Cash Flow to Stockholders = Dividend Paid - Net New Equity
Issued
Cash Flow to Stockholders = $255 - $0
Cash Flow to Stockholders = $255
Option C is Correct.