Assume a company has sales of $423,800. Production costs of $297,400. Other expenses of $18,500. Depreciation...

Assume a company has sales of $423,800. Production costs of $297,400. Other expenses of $18,500. Depreciation expense of $36,300. Interest expense of $2,100. Taxes of $23,600. And dividends of $12,000. In addition, you're told that during the year the firm issued $4,500 in new equity and redeemed $6,500 in outstanding long-term debt. If net fixed assets increased by $7,400 during the year, what was the addition to net working capital?

(Please show work, Thanks!)

Solutions

Expert Solution

Addition to Net Working Capital

Operating Cash Flow

Operating Cash Flow = Sales - Production Cost – Other Expenses – Income Tax Expenses

= $423,800 - $297,400 – $18,500 - $23,600

= $84,300

Net Capital Spending

Net Capital Spending = Increase in FA + Depreciation Expenses

= $7,400 + $36,300

= $43,700

Cash Flow to Creditors

Cash Flow to Creditors = Interest Expenses – Redemption of long term debt

= $2,100 – (-$6,500)

= $2,100 + $6,500

= $8,600

Cash flow to stockholders

Cash flow to stockholders = Dividend Paid - Equity shares issued

= $12,000 - $4,500

Cash Flow from Assets

Cash Flow from Assets = Cash flow to creditors + cash flow to stockholders

= $8,600 + $7,500

= $16,100

Therefore, the Addition to Net Working Capital = Operating Cash Flow – Net Capital Spending – Cash flow from assets

= $84,300 - $43,700 - $16,100

= $24,500

“Hence, the Addition to Net Working Capital would be $24,500"

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

A company reported $750,000 of sales, 75% of operating costs other than depreciation, and $7,500 of...

A company reported $750,000 of sales, 75% of operating costs other than depreciation, and $7,500 of depreciation. It had $75,000 of bonds that carry a 7.5% interest rate, and its tax rate was 25%. How much was its net cash flow?

The MacCauley Company has sales of $200 million and total operating expenses (excluding depreciation) of $130...

The MacCauley Company has sales of $200 million and total operating expenses (excluding depreciation) of $130 million. Straight-line depreciation on the company's assets is $15 million over 4 years. The Upfront Cost equals to the total depreciable value on the company’s assets. Assume that all taxable income is taxed at 30 percent. Assume also that net operating working is 3% of sales in each year. Calculate the MacCauley Company's WACC using 4% cost of debt, 12% cost of equity. There...

A certain company has sales of $500,000, costs of $350,000, depreciation expense of $30,000 and a...

A certain company has sales of $500,000, costs of $350,000, depreciation expense of $30,000 and a tax rate of 21% Sarah has computed operating cash flow to be $124,800. Which of the following is false? a) sarah's answer is correct b)sarah's answer is off by $30,000 c) sarah could have used any of the methods to compute operating cash flow d) sarah would have gotten the same answer using any of the methods. e)none of the above is false.

Houston Pumps recently reported $172,500 of sales, $140,500 of operating costs other than depreciation, and $9,250 of depreciation.

Houston Pumps recently reported $172,500 of sales, $140,500 of operating costs other than depreciation, and $9,250 of depreciation. The company had $35,250 of outstanding bonds that carry a 6.75% interest rate, and its federal-plus-state income tax rate was 25%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to spend $15,250 to buy new fixed assets and to invest $6,850 in net operating working capital. What was the firm's free cash...

Kaler Company has sales of $1,410,000, cost of goods sold of $785,000, other operating expenses of...

Kaler Company has sales of $1,410,000, cost of goods sold of $785,000, other operating expenses of $198,000, average invested assets of $4,400,000, and a hurdle rate of 11 percent. Required: 1. Determine Kaler’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin answer to the nearest whole percentage, (i.e., 0.1234 should be entered as 12%). Round your Investment Turnover answers to 4 decimal places.) Please calculate...

Solano Company has sales of $700,000, cost of goods sold of $470,000, other operating expenses of...

Solano Company has sales of $700,000, cost of goods sold of $470,000, other operating expenses of $50,000, average invested assets of $2,100,000, and a hurdle rate of 9 percent. Required: 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. 2. Several possible changes that Solano could face in the upcoming year follow. Determine each scenario’s impact on Solano’s ROI and residual income. (Note: Treat each scenario independently.) a. Company sales and cost of goods sold...

Solano Company has sales of $760,000, cost of goods sold of $500,000, other operating expenses of...

Solano Company has sales of $760,000, cost of goods sold of $500,000, other operating expenses of $40,000, average invested assets of $2,250,000, and a hurdle rate of 11 percent. 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin percentage answer to the nearest 2 decimal places, (i.e., 0.1234 should be entered as 12.34%). Round your Investment Turnover answer to 4 decimal places.) 2....

Kaler Company has sales of $1,450,000, cost of goods sold of $795,000, other operating expenses of...

Kaler Company has sales of $1,450,000, cost of goods sold of $795,000, other operating expenses of $208,000, average invested assets of $4,600,000, and a hurdle rate of 12 percent. Required: 1. Determine Kaler’s return on investment (ROI), investment turnover, profit margin, and residual income. 2. Several possible changes that Kaler could face in the upcoming year follow. Determine each scenario’s impact on Kaler’s ROI and residual income. (Note: Treat each scenario independently.) a. Company sales and cost of goods sold...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of $45,000, average invested assets of $2,150,000, and a hurdle rate of 10 percent. 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin percentage answer to the nearest 2 decimal places, (i.e., 0.1234 should be entered as 12.34%). Round your Investment Turnover answer to 4 decimal places.) Return...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of $45,000, average invested assets of $2,150,000, and a hurdle rate of 10 percent. Required: 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin percentage answer to the nearest 2 decimal places, (i.e., 0.1234 should be entered as 12.34%). Round your Investment Turnover answer to 4 decimal places.)...

Subjects