Question

In: Accounting

Cash Flow From Assets Problem: Calculate each step of the cash flow from assets based on...

Cash Flow From Assets Problem: Calculate each step of the cash flow from assets based on the following information. Use the examples in the presentation as a guide. Working Capital Accounts: 2015: Current Assets = 4,400; Current Liabilities = 1,500 2014: Current Assets = 3,500; Current Liabilities = 1,200 Fixed Assets and Depreciation: 2015: Net Fixed Assets = 3,400 2014: Net Fixed Assets = 3,100 Depreciation Expense = 400 Long-Term Debt and Equity: 2015: Long-Term Debt = 4,000; Common Stock = 400 2014: Long-Term Debt = 3,950; Common Stock = 400 Income Statement/Dividends: EBIT = 2,000 Taxes = 300 Interest Expense = 350 Dividends = 500

Solutions

Expert Solution

Answer:

Operating Cash Flow = EBIT + Depreciation – Taxes
Operating Cash Flow = $2,000 + $400 - $300
Operating Cash Flow = $2,100

Net Capital Spending = Ending Net Fixed Assets – Beginning Net Fixed Assets + Depreciation
Net Capital Spending = $3,400 - $3,100 + $400
Net Capital Spending = $700

Ending Working Capital = Current Assets – Current Liabilities
Ending Working Capital = $4,400 - $1,500
Ending Working Capital = $2,900

Beginning Net Working Capital = Current Assets – Current Liabilities
Beginning Net Working Capital = $3,500 - $1,200
Beginning Net Working Capital = $2,300

Net Change in net working capital = Ending net working capital – Beginning Net working capital
Net Change in net working capital = $2,900 - $2,300
Net Change in net working capital = $600

Cash Flow from Assets = Operating Cash Flow – Net Capital Spending – Net change in net working capital
Cash Flow from Assets = $2,100 - $700 - $600
Cash Flow from Assets = $800


Related Solutions

Calculate the cash flow from assets, cash flow to creditors, and cash flow to stockholders DATA    ...
Calculate the cash flow from assets, cash flow to creditors, and cash flow to stockholders DATA     Balance Sheet: 2009 2010 Cash $15,000 $14,000 Marketable Securities 6,000 6,200 Receivables         42,000 33,000 Inventory         51,000 84,000 Prepaid expenses           1,200 1,100 Total current assets       115,200 138,300 Gross plant and equipment       316,000 330,000     Less: accumulated depreciation        (30,000) -60,000 Total assets $401,200 $408,300 2009 2010 Accounts payable $48,000 $57,000 Accruals 6,000 5,000 Notes payable         15,000 13,000 Total current...
Calculate “Operating” Cash Flow, ΔNet Working Capital, Net Capital Spending, Cash Flow from Assets, Cash Flow...
Calculate “Operating” Cash Flow, ΔNet Working Capital, Net Capital Spending, Cash Flow from Assets, Cash Flow to Creditors, and Cash Flow to Shareholders. Please show work and equations. Balance Sheet 2015 2016 Income Statement 2016 Cash 5800 5820 Sales 26500 All Other Current Assets 4000 4910 Various Operating Expenses 11900 Net Fixed Assets 6600 9200 Depreciation Expense 1400 Current Liabilities 7200 8870 Interest Expense 920 Long-term Liabilities 5700 6940 Gain on Sale of Asset 1020 Common Stock 2500 3380 Taxable...
What is the firm’s free cash flow (i.e., cash flow from assets) for 2017? Cash                             &
What is the firm’s free cash flow (i.e., cash flow from assets) for 2017? Cash                                                                      $423 Accounts Receivable                                            15% of Total Revenue Accounts Payable                                                 20% of Cost of Goods Sold Notes Payable                                                       $800 Inventory                                                              $2,900 Net Fixed Assets                                                   $14,800 Long-term Debt                                                    $3,500 Common Stock                                                     $10,000 Total Revenue                                                      $7,200 Cost of Goods Sold                                               50% of Total Revenue Depreciation Expense                                           $1,200 Selling, General, & Administrative Expense       $1,000 Interest Expense                                                   10% of Long-term Debt Income Taxes                                                       35% of Taxable Income
What are the equations for Cash flow from Assets? What is another word for Cash Flow...
What are the equations for Cash flow from Assets? What is another word for Cash Flow from Assets?
Select financial information follows. Calculate Cash Flow from Assets.  Hint: In the process, you will need to...
Select financial information follows. Calculate Cash Flow from Assets.  Hint: In the process, you will need to calculate the amount of taxes that would appear on the income statement based on the information available to you. Round your answer to 2 decimal places (example: if your answer is 546.345 you should enter 546.35). Note: If your final answer is negative, be sure to enter a negative sign with your response. from Balance Sheet 12/31/2031 from Balance Sheet 12/31/2032 from Income Statement,...
For each of the following companies, calculate the cash flow from operations: (List items that increase...
For each of the following companies, calculate the cash flow from operations: (List items that increase cash flow first.) NuVu Ltd. ABC Inc. Akhtar Ltd. Sales revenue $381,000 $577,000 $936,000 Cost of goods sold 210,000 330,000 621,000 Selling and administrative expenses 65,000 94,000 111,000 Depreciation expense 6,600 18,000 28,000 Interest expense 3,000 1,000 2,000 Income tax expense 18,000 35,000 45,000 Dividends paid 7,000 5,000 25,000 Increase/ (Decrease) in Accounts receivable (2,500 ) 6,000 (9,500 ) Inventory 5,800 (8,000 ) 17,000...
step by step on how to calculate assets disposal and depreciation in details
step by step on how to calculate assets disposal and depreciation in details
Problem 12-25 Adjusted Cash Flow From Assets [LO3] Ward Corp. is expected to have an EBIT...
Problem 12-25 Adjusted Cash Flow From Assets [LO3] Ward Corp. is expected to have an EBIT of $2,450,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $176,000, $107,000, and $126,000, respectively. All are expected to grow at 19 percent per year for four years. The company currently has $18,500,000 in debt and 810,000 shares outstanding. At Year 5, you believe that the company's sales will be $17,000,000 and the appropriate price–sales ratio...
What is the Cash flow from Assets? What is the OCF? What are the changes in...
What is the Cash flow from Assets? What is the OCF? What are the changes in NWC? What are the Net New Borrowing from Creditors and from Owners? BALANCE SHEET - 2017 & 2018 ASSETS LIABILITIES and OWNERS EQUITY 2017 2018 2017 2018 Current Assets Current Liabilities Cash 200 210 Accounts Payable 180 185 A/R 300 290 Notes Payable 230 195 Inventory 250 300 Total Current Liabilities 410 380 Total Current Assets 750 800 Long-Term Debt 245 255 Fixed Assets...
Problem 12-26 Adjusted Cash Flow From Assets [LO3] You have looked at the current financial statements...
Problem 12-26 Adjusted Cash Flow From Assets [LO3] You have looked at the current financial statements for Reigle Homes, Co. The company has an EBIT of $2,890,000 this year. Depreciation, the increase in net working capital, and capital spending were $227,000, $92,000, and $425,000, respectively. You expect that over the next five years, EBIT will grow at 18 percent per year, depreciation and capital spending will grow at 23 per year, and NWC will grow at 13 per year. The...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT