In: Finance
Money Badger and Associates, P.C. has sales of $638,298, COGS and SG&A totaling $222,324, depreciation expense of $54,535, and taxes paid of $80,400. A partial listing of its balance sheet accounts is as follows:
Beginning Balance |
Ending Balance |
|
Current Assets |
$131,700 |
$119,600 |
Net Fixed Assets |
$712,500 |
$689,200 |
Current Liabilities |
$108,900 |
$122,100 |
Long-Term Debt |
$796,000 |
$830,500 |
What is the amount of Money Badger's cash flow from assets?
*please show all work to the problem. thank you.*
EBIT = Sales – COGS and SG&A – Depreciation Expense
EBIT = $638,298 - $222,324 - $54,535
EBIT = 361,439
Operating Cash Flow = EBIT + Depreciation Expense – Tax
Operating Cash Flow = $361,439 + $54,535 - $80,400
Operating Cash Flow = $335,574
Beginning Net Working Capital = Beginning Current Assets –
Beginning Current Liabilities
Beginning Net Working Capital = $131,700 - $108,900
Beginning Net Working Capital = $22,800
Ending Net Working Capital = Ending Current Assets – Ending
Current Liabilities
Ending Net Working Capital = $119,600 - $122,100
Ending Net Working Capital = -$2,500
Change in Net Working Capital = Ending Net Working Capital –
Beginning Net Working Capital
Change in Net Working Capital = -$2,500 - $22,800
Change in Net Working Capital = -$25,300
Net Capital Spending = Ending Net Fixed Assets – Beginning Net
Fixed Assets + Depreciation
Net Capital Spending = $689,200 - $712,500 + $54,535
Net Capital Spending = $31,235
Cash Flow from Assets = Operating Cash Flows – Net Capital
Spending – Change in Net Working Capital
Cash Flow from Assets = $335,574 - $31,235 – (-$25,300)
Cash Flow from Assets = $335,574 - $31,235 + $25,300
Cash Flow from Assets = $329,639