During the year, Belyk Paving Co. had sales of $2,387,000. Cost of goods sold, administrative and...

During the year, Belyk Paving Co. had sales of $2,387,000. Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,438,000, $436,300, and $491,300, respectively. In addition, the company had an interest expense of $216,300 and a tax rate of 40 percent (ignore any tax loss carryback or carryforward provisions.). The company paid out $384,000 in cash dividends. Assume that net capital spending was zero, no new investments were made in net working capital, and no new stock was issued during the year.

Calculate the firm's net new long-term debt added during the year. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

Net new long-term debt $

(Anyone can help me with this, all the answers I found are wrong...)

Solutions

Expert Solution

Particulars	Amount
Sales	$2,387,000
COGS	($1,438,000)
Administrative & Selling Expenses	($436,300)
Depreciation	($491,300)
EBIT	$21,400
Interest	($216,300)
Taxable Income	-$194,900
Taxes (40%)	0
Net Income	-$194,900

The taxes are zero since we are ignoring any carry-back or carry-forward provisions.

OCF = EBIT + Depreciation – Taxes

= $21,400 + 491,300 – 0 = $512,700

Net income was negative because of the tax deductibility of depreciation and interest expense. However, the actual cash flow from operations was positive because depreciation is a non-cash expense and interest is a financing, not an operating, expense.

A firm can still pay out dividends if net income is negative; it just has to be sure there is sufficient cash flow to make the dividend payments. The assumptions made in the question are:

Change in NWC = Net capital spending = Net new equity = $0

To find the new long-term debt, we first need to find the cash flow from assets.

Cash flow from assets = OCF – Change in NWC – Net capital spending

= $512,700 - $0 - $0 = $512,700

Cash flow to stockholders = Dividends – Net new equity = $384,000 – $0 = $384,000

Cash flow from assets = Cash flow to creditors + Cash flow to stockholders

$512,700 = Cash flow to creditors + $384,000

Cash flow to creditors = $512,700 - $384,000 = $128,700

Cash flow to creditors = Interest – Net new long-term debt

$128,700 = $216,300 – Net new long-term debt

Net new long-term debt = $216,300 - $128,700 = $87,600

jeff jeffy answered 7 months ago

Next > < Previous

Related Solutions

During the year, Belyk Paving Co. had sales of $2,392,000. Cost of goods sold, administrative and...

During the year, Belyk Paving Co. had sales of $2,392,000. Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,433,000, $435,800, and $490,800, respectively. In addition, the company had an interest expense of $215,800 and a tax rate of 35 percent. (Ignore any tax loss carryback or carryforward provisions.) a. What is the company’s net income? (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the...

During the year, Belyk Paving Co. had sales of $2,275,000. Cost of goods sold, administrative and...

During the year, Belyk Paving Co. had sales of $2,275,000. Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,285,000, $535,000, and $420,000, respectively. In addition, the company had an interest expense of $245,000 and a tax rate of 21 percent. (Ignore any tax loss carryforward provision and assume interest expense is fully deductible.) What is Belyk Paving Company’s net income? What is Belyk Paving Company’s operating cash flow? Determine Belyk Paving Company’s Cash Coverage Ratio, Times...

During the year, Belyk Paving Co. had sales of $2,386,000. Cost of goods sold, administrative and...

During the year, Belyk Paving Co. had sales of $2,386,000. Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,439,000, $436,400, and $491,400, respectively. In addition, the company had an interest expense of $216,400 and a tax rate of 30 percent. (Ignore any tax loss carryback or carryforward provisions.) a. What is the company’s net income?

During the year, Belyk Paving Co. had sales of $2,395,000. Cost of goods sold, administrative and...

During the year, Belyk Paving Co. had sales of $2,395,000. Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,325,000, $615,000, and $444,000, respectively. In addition, the company had an interest expense of $269,000 and a tax rate of 23 percent. The company paid out $394,000 in cash dividends. Assume that net capital spending was zero, no new investments were made in net working capital, and no new stock was issued during the year. (Ignore any tax...

During the year, Belyk Paving Co. had sales of $2,390,000. Cost of goods sold, administrative and...

During the year, Belyk Paving Co. had sales of $2,390,000. Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,435,000, $436,000, and $491,000, respectively. In addition, the company had an interest expense of $216,000 and a tax rate of 30 percent (ignore any tax loss carryback or carryforward provisions.). The company paid out $393,000 in cash dividends. Assume that net capital spending was zero, no new investments were made in net working capital, and no new stock...

During 2009, Raines Umbrella Corp. had sales of $740,000. Cost of goods sold, administrative and selling...

During 2009, Raines Umbrella Corp. had sales of $740,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $574,000, $89,000, and $128,000, respectively. In addition, the company had an interest expense of $100,000 and a tax rate of 30 percent. (Ignore any tax loss carryback or carryforward provisions.) Assume Raines Umbrella Corp. paid out $19,000 in cash dividends. If spending on net fixed assets and net working capital was zero, and if no new stock was issued...

During 2015, Rainbow Umbrella Corp. had sales of $800,000. Cost of goods sold, administrative and selling...

During 2015, Rainbow Umbrella Corp. had sales of $800,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $580,000, $90,000, and $150,000, respectively. In addition, the company had an interest expense of $89,000 and a tax rate of 35 percent. (Ignore any tax loss carryback or carryforward provisions.) Suppose the company paid out $53,000 in cash dividends. If spending on net fixed assets and net working capital was zero, and if no new stock was issued...

During 2019, Rainbow Umbrella Corp. had sales of $740,000. Cost of goods sold, administrative and selling...

During 2019, Rainbow Umbrella Corp. had sales of $740,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $540,000, $85,000, and $100,000, respectively. In addition, the company had an interest expense of $54,000 and a tax rate of 21 percent. (Assume that interest is fully deductible.) Suppose the company paid out $66,000 in cash dividends. If spending on net fixed assets and net working capital was zero, and if no new stock was issued during the year,...

During 2018, Raines Umbrella Corp. had sales of $745,000. Cost of goods sold, administrative and selling...

During 2018, Raines Umbrella Corp. had sales of $745,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $578,000, $87,000, and $134,000, respectively. In addition, the company had an interest expense of $102,000 and a tax rate of 35 percent. (Ignore any tax loss carryback or carryforward provisions.) Assume Raines Umbrella Corp. paid out $24,000 in cash dividends. If spending on net fixed assets and net working capital was zero, and if no new stock was issued...

During 2018, Raines Umbrella Corp. had sales of $739,000. Cost of goods sold, administrative and selling...

During 2018, Raines Umbrella Corp. had sales of $739,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $454,000, $99,000, and $144,500, respectively. In addition, the company had an interest expense of $72,200 and a tax rate of 24 percent. (Ignore any tax loss carryforward provisions and assume interest expense is fully tax deductible.) a. What is the company’s net income/loss for 2018? (Do not round intermediate calculations. Enter your answer as a positive value.) b....

Subjects