Question

In: Finance

During 2019, a company’s cash flow from assets (CFA) amounted to $50,000. During that year, the firm...

During 2019, a company’s cash flow from assets (CFA) amounted to $50,000. During that year, the firm paid out $15,000 in dividends and $12,000 in interest. Also, the firm paid down $30,000 of long-term debt. In net terms, did this company issue any new common stock, or did it buy back any of their common stock from public? Provide a dollar figure, making sure to show your calculations.
Consider the following ratios for companies A & B:

Company	A	B
Current Ratio	2.50	3.50
Quick Ratio	2.00	1.50

Based on this information, what can you conclude about the relative liquidity of the two companies, and their relative investments in inventory?

Consider the following ratios for companies A & B:

Company	A	B
Return on Equity	10.05%	11.67%
Net Profit Margin	2.80%	2.60%
Total Asset Turnover	1.75	1.70
Equity Multiplier	2.05	2.64

What explains Company B’s better performance as measured by return on equity? Is it (a) the greater use of debt; (b) superior cost control; (c) more efficient use of assets to generate revenue; or (d) higher dividend payout to shareholders? Or is it some combination of these 4 factors? Make sure to justify our answer, using only the information provided here.

How much would you have to invest today if you want your portfolio to be worth $100,000 at the end of 10 years from now, assuming a rate of return of 4%? Recalculate your initial required investment assuming a rate of return of 6%.

Expert Solution

Q1. Cash Inflow=CFA = 50,000

Cash outflow= dividend+interest+debt paid = 15000+12000+30000 = 57,000

As Cash outflow > Cash inflow, the company paid more than it earned. So, the extra money (57000-50000 = $7000) paid must be borrowed. So this company issued any new common stock worth of $7000 to borrow extra money.

Q2.

Current Ratio=Current Assets / Current Liabilities

QuickRatio=Current Assets - Inventory/ Current Liabilities

As the current ratio of 3.5 for B is better than 2.5 of A. we can say company B is more liquid.

As the difference (Current ratio - Quick ratio) gives inventory positions, this difference of 2 (3.5-1.5) for B is greater than 0.5 (2.5-2) for A. So, B has a higher investment in inventory.

Q3. [Dupont model] B's ROI is higher because it has a higher Equity multiplier (among the other 3 ratios than ROI).

Equity multiplier = Total assets/shareholder equity = (debt+ shareholder equity)/shareholder equity.

As B's a higher Equity multiplier, it might be having greater use of debt. So option A is correct.

B's Net Profit Margin is not better. So it does not have superior cost control. So, option B incorrect.

B's total Asset Turnover is not better. So it is not having a more efficient use of assets to generate revenue. So, option C incorrect.

Paying dividend will reduce cash (i.e. assets), So, option D incorrect.

Q4. PV1 = FV/ (1+r)^t = 100,000/ (1+0.04)^10 = 67,556.42

PV2= FV/ (1+r)^t = 100,000/ (1+0.06)^10 = 55,839.48

jeff jeffy answered 1 year ago

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...

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...

Consider a risky portfolio. The end-of-year cash flow derived from the portfolio will be either $50,000...

Consider a risky portfolio. The end-of-year cash flow derived from the portfolio will be either $50,000 or $140,000, with equal probabilities of 0.5. The alternative riskless investment in T-bills pays 6%. a. If you require a risk premium of 11%, how much will you be willing to pay for the portfolio? (Round your answer to the nearest dollar amount.) Value of the portfolio $ b. Suppose the portfolio can be purchased for the amount you found in (a). What will...

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?

Prepare a Statement of Cash Flow for the year ending 2019 from the following information. 2018...

Prepare a Statement of Cash Flow for the year ending 2019 from the following information. 2018 2019 Cash 85,000 27,000 Accounts Receivable 95,000 80,000 inventory 130,000 134,000 prepaid expenses 9,500 9,000 land 89,700 130,000 PP&E 295,500 256,700 accumulated depr -30,000 -13,000 total assets 674,700 623,700 accounts payable 98,000 77,000 accrued liabilities 54,000 70,000 bonds payable 110,000 60,000 common stock 100,000 101,000 retained earnings 312,700 315,700 674,700 623,700 PP&E with a historical cost of $50,000 and a net book value of...

During the past year, a company had cash flow to creditors, an operating cash flow, and...

During the past year, a company had cash flow to creditors, an operating cash flow, and net capital spending of $30,817, $70,361, and $31,140, respectively. The net working capital at the beginning of the year was $12,526 and it was $14,950 at the end of the year. What was the company's cash flow to stockholders during the year? Multiple Choice $2,424 $10,828 $5,980 $4,234

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...

In 2019, Firm X has cash flow from operating activities of $1500, depreciation $200, interest expenses...

In 2019, Firm X has cash flow from operating activities of $1500, depreciation $200, interest expenses $300, tax rate 20 percent. Compared to 2018, Cash increase $200, accounts receivable increases $150, inventory decreases $230, accounts payable increases $210, other current liabilities increase $100. There is no deferred tax. What is the operating cash flow of Firm X in 2019? A) $1690 B) $1880 C) $1410 D) $2190 E) $1720

A company generated free cash flow of $43 million during thepast year. Free cash flow...

A company generated free cash flow of $43 million during the past year. Free cash flow is expected to increase 6% over the next year and then at a stable 2.8% rate in perpetuity thereafter. The company's cost of capital is 11.2%. The company has $330 million in debt, $20 million of cash, and 28 million shares outstanding. What's the value of each share?