In: Finance
Lizard Lick Towing has sales of $504,855, COGS and SG&A totaling $241,314, depreciation expense of $67,718, 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 I $119,600
Net Fixed Assets $712,500 I $689,200
Current Liabilities $108,900 I $122,100
Long-Term Debt $796,000 I $830,500
What is the amount of Lizard Lick's cash flow from assets?
EBIT = Sales - COGS and SG&A - Depreciation Expense
EBIT = $504,855 - $241,314 - $67,718
EBIT = $195,823
Operating Cash Flow = EBIT - Taxes Paid + Depreciation
Expense
Operating Cash Flow = $195,823 - $80,400 + $67,718
Operating Cash Flow = $183,141
Change in Net Working Capital = Ending Net Working Capital -
Beginning Net Working Capital
Change in Net Working Capital = (Ending Current Assets - Ending
Current Liabilities) - (Beginning Current Assets - Beginning
Current Liabilities)
Change in Net Working Capital = ($119,600 - $122,100) - ($131,700 -
$108,900)
Change in Net Working Capital = -$25,300
Net Capital Spending = Ending Net Fixed Assets + Depreciation
Expense - Beginning Net Fixed Assets
Net Capital Spending = $689,200 + $67,718 - $712,500
Net Capital Spending = $44,418
Cash Flow from Assets = Operating Cash Flow - Net Capital
Spending - Change in Net Working Capital
Cash Flow from Assets = $183,141 - $44,418 - (-$25,300)
Cash Flow from Assets = $164,023