a)
To calculate: The net income for 2016.
Introduction:
Cash flow refers to the difference between the cash that comes into the business and the cash that goes out of the business. The following are the different types of cash flows in a corporation:
- Cash flow from assets:
It refers to difference between the revenues from the sale of assets and the money invested in purchasing the assets.
- Cash flow to creditors:
It refers to the interest paid to the creditors minus the net fresh debt borrowed by the company.
- Cash flow to stockholders:
It refers to the dividend paid to the shareholders of the company minus the fresh equity raised by the company.
- Operating cash flow:
It refers to the cash flow from operating activities of the firm.
a)
Answer to Problem 21QP
The net income of the company for 2016 is $2,661.
Explanation of Solution
Given information:
Company T had sales of $28,476. The costs of goods sold were $20,136. The company charged $3,408 as depreciation. It had to pay interest expenses amounting to $497. The tax rate applicable to Company T was 40 percent.
Compute the net income of Company T:
Company T | ||
Income statement | ||
Particulars | Amount | Amount |
Net sales | $28,476 | |
Less: | ||
Costs | $20,136 | |
Depreciation | $3,408 | $23,544 |
Earnings before interest and taxes | $4,932 | |
Less: Interest paid | $497 | |
Taxable income | $4,435 | |
Less: Taxes ($4,435×40%) | $1,774 | |
Net income | $2,661 |
Hence, the net income is $2,661.
b)
To calculate: The operating cash flow for 2016.
Introduction:
Cash flow refers to the difference between the cash that comes into the business and the cash that goes out of the business. The following are the different types of cash flows in a corporation:
- Cash flow from assets:
It refers to difference between the revenues from the sale of assets and the money invested in purchasing the assets.
- Cash flow to creditors:
It refers to the interest paid to the creditors minus the net fresh debt borrowed by the company.
- Cash flow to stockholders:
It refers to the dividend paid to the shareholders of the company minus the fresh equity raised by the company.
- Operating cash flow:
It refers to the cash flow from operating activities of the firm.
b)
Answer to Problem 21QP
The operating cash flow of Company T is $6,566.
Explanation of Solution
Given information:
The earnings before interest and taxes is $4,932, the depreciation is $3,408, and the taxes are $1,774 (Refer to Part (a) of the solution).
Compute the operating cash flow:
Company T | |
Operating cash flow | |
Particulars | Amount |
Earnings before interest and taxes | $4,932 |
Add: Depreciation | $3,408 |
$8,340 | |
Less: Taxes | $1,774 |
Operating cash flow | $6,566 |
Hence, the operating cash flow is $6,566.
c)
To calculate: The cash flow from assets for 2016 and the possibility of having negative cash flow from assets.
Introduction:
Cash flow refers to the difference between the cash that comes into the business and the cash that goes out of the business. The following are the different types of cash flows in a corporation:
- Cash flow from assets:
It refers to difference between the revenues from the sale of assets and the money invested in purchasing the assets.
- Cash flow to creditors:
It refers to the interest paid to the creditors minus the net fresh debt borrowed by the company.
- Cash flow to stockholders:
It refers to the dividend paid to the shareholders of the company minus the fresh equity raised by the company.
- Operating cash flow:
It refers to the cash flow from operating activities of the firm.
c)
Answer to Problem 21QP
The cash flow from assets is ($413).
Explanation of Solution
Given information:
The current assets and current liabilities of Company T at the beginning of the year were $3,528 and $3,110 respectively. Its current assets and current liabilities at the end of the year were $4,234 and $2,981 respectively.
The net fixed assets of Company T at the beginning of the year amounted to $19,872, and the net fixed assets at the end of the year were $22,608. It charged $3,408 as depreciation in 2016.
Formulae:
Compute the ending net working capital:
Hence, the ending net working capital is $1,253.
Compute the beginning net working capital:
Hence, the beginning net working capital is $418.
Compute the change in net working capital:
Hence, the change in net working capital is $835.
Compute the net capital spending:
Company T | |
Net capital spending | |
Particulars | Amount |
Ending net fixed assets | $22,608 |
Less: Beginning net fixed assets | $19,872 |
$2,736 | |
Add: Depreciation | $3,408 |
Net capital spending | $6,144 |
Hence, the net capital spending is $6,144.
Compute the cash flow from assets:
The operating cash flow is $6,566 (Refer to Part (b) of the solution). The change in net working capital is $835, and the net capital spending is $6,144.
Hence, the cash flow from assets is ($413).
Determine whether the company can have negative cash flow from assets:
The cash flow from assets can be negative. A negative cash flow from assets means that the company borrowed funds to invest in fixed assets. In the given situation, the operating cash flow is positive. However, the cash flow from assets is negative because the company raised additional capital to invest in fixed assets.
d)
To calculate: The cash flow to creditors and the cash flow to stockholders’.
Introduction:
Cash flow refers to the difference between the cash that comes into the business and the cash that goes out of the business. The following are the different types of cash flows in a corporation:
- Cash flow from assets:
It refers to difference between the revenues from the sale of assets and the money invested in purchasing the assets.
- Cash flow to creditors:
It refers to the interest paid to the creditors minus the net fresh debt borrowed by the company.
- Cash flow to stockholders:
It refers to the dividend paid to the shareholders of the company minus the fresh equity raised by the company.
- Operating cash flow:
It refers to the cash flow from operating activities of the firm.
d)
Answer to Problem 21QP
The cash flow to creditors is $497, and the cash flow to stockholders’ is ($910).
Explanation of Solution
Given information:
Company T had to pay interest expenses amounting to $497. There were no debt borrowings in the current year. The cash flow from assets is ($413).
Formulae:
Compute the cash flow to creditors:
Hence, the cash flow to creditors is $497.
Compute the cash flow to stockholders:
Hence, the cash flow to stockholders is ($910).
Compute the new equity issued:
Hence, the new equity raised is $1,649.
Final interpretation of the answers in all the parts of the solution:
The operating cash flow and the net income of the company for the year 2016 is positive. The company had to invest $835 in working capital. It also invested $6,144 for buying new fixed assets. To meet the investment needs, the company raised $1,649 in new equity and $413 from its shareholders. It paid $739 as dividends, and $497 as interest. After paying dividends and interest, the company had $413 to meet the investment needs.
Want to see more full solutions like this?
Chapter 2 Solutions
Essentials of Corporate Finance (Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
- In its 2017 annual report, Allen Company reports the following (in thousands): 2017 2016 Total revenue $102,500 $99,400 Property, plant, equipment, gross 41,300 38,700 Property, plant, equipment, net 16,540 14,905 Depreciation expense 1,935 1,655 If revenue growth is projected to be 5%, the 2018 forecasted depreciation expense to be added back on the statement of cash flows is: A. $1,935 thousand B. $2,147 thousand C. $1,766 thousand D. $2,065 thousand E. None of the above disregardarrow_forwardCash flow from assets. Use the data from the following financial statements in the popup window, The company paid interest expense of $19,000 for 2017 and had an overall tax rate of 40% for 2017. Find the cash flow from assets for 2017, and break it into its three parts: operating cash flow, capital spending, and change in net working capital. The operating cash flow is $ (Round to the nearest dollar.) Data table Sales revenue $349,800 Cost of goods sold $142,000 Fixed costs $42,900 Selling, general, and administrative expenses Depreciation $28,100 $45,900 (Click on the following icon in order to copy its contents into a spreadsheet.) Partial Balance Sheet 12/31/2016 ASSETS Cash Accounts receivable Inventories LIABILITIES $16,100 Notes payable $13,800 $27,800 Accounts payable $19,100 $47,900 Long-term debt $189,800 Fixed assets $368,100 OWNERS' EQUITY Accumulated depreciation $142,100 Retained earnings Intangible assets $82,000 Common stock $131,800 (Click on the following icon in…arrow_forwardCrane Hog Products Corp. provided the following financial information for the quarter ending June 30, 2017: Net income: $ 183,375 Depreciation and amortization: $ 61,786 Increase in receivables: $62,154 Increase in inventory: $ 50,650 Increase in accounts payable: $37,655 Decrease in other current assets: $27,450 What is this firm's cash flow from operating activities during this quarter? (If an amount reduces the cash flow then enter with negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Crane Hog Products Corp.Statement of Cash Flows (Partial) Operating Activities: $ Additions (sources of cash) Subtractions (uses of cash) Net cash operating activities $arrow_forward
- Cash flow from assets. Use the data from the following financial statements in the popup window,. The company paid interest expense of $17,600 for 2017 and had an overall tax rate of 40% for 2017. Find the cash flow from assets for 2017, and break it into its three parts: operating cash flow, capital spending, and change in net working capital. The operating cash flow is $ (Round to the nearest dollar.)arrow_forwardAmes Company reported 2017 net income of $151,000. During 2017, accounts receivable increased by $13,000 and accounts payable increased by $9,500. Depreciation expense was $44,000. Prepare the cash flows from operating activities section of the statement of cash flows.arrow_forwardThe Pharoah Company has disclosed the following financial information in its annual reports for the period ending March 31, 2017: sales of $1.416 million, cost of goods sold of $815,000, depreciation expenses of $175,000, and interest expenses of $89,575. Assume that the firm has an average tax rate of 35 percent. Compute the cash flows to investors from operating activity. (Round answer to 2 decimal places, eg. 15.25.) Cash flow from operating activity 24arrow_forward
- Calculating Cash Flow Prescott Football Manufacturing had the following operating result for 2019: sales=$29,874; cost of goods sold=$21,632; depreciation expense=$3,470; interest expense =$514; dividends paid=$825. At the beginning of the year, net fixed assets were $19,872, current assets were $3,557, and current liabilities were $3,110. At the end of the year, net fixed assets were $22,987, current assets were $4,381, and current liabilities were $2,981. The tax rate for 2019 was 24 percent. what is the net income for 2019? what is the operating cash flow for 2019? what is the cash flow from assets for 2019? Is this possible? Explain. If no new debt was issued during the year, what is the cash flow to creditors? What is the cash flow to stockholders? Example and interpret the positive and negative signs of your answer in parts (1) through (4).arrow_forwardCash flow from assets. Use the data from the following financial statements in tthe popup window, The company paid interest expense of $18,000 for 2017 and had an overall tax rate of 40% for 2017. Find the cash flow from assets for 2017, and break it into its three parts operating cash flow, capital spending, and change in net working capital The operating cash flow is $ (Round to the nearest dollar) O Data Table - X Partial income Statement Year Ending 2017 Sales revenue $350,000 Cost of goods sold $140,000 Foxed costs $43,000 Sellng general, and administratve expenses $28.000 Depreciation $46,000arrow_forwardSchwert Corp. shows the following information on its 2015 income statement: sales = $215,000; costs = $117,000; other expenses= $6,700; depreciation expense = $18,400; interest expense = $10,000; taxes = $25,370; dividends = $9500. What is the 2015 operating cash flow? Show your work. %3! %3Darrow_forward
- The Sandhill Company has disclosed the following financial information in its annual reports for the period ending March 31, 2017: sales of $1.423 million, cost of goods sold of $802,000, depreciation expenses of $175,000, and interest expenses of $89,575. Assume that the firm has an average tax rate of 35 percent. Compute the cash flows to investors from operating activity. (Round answer to 2 decimal places, e.g. 15.25.) Cash flow from operating activity $enter the Cash flow from operating activity rounded to 2 decimal placesarrow_forwardAll sales were on account. Net cash provided by operating activities for 2017 was $234,000. Capital expenditures were $136,000, and cash dividends were $61,000. Compute the following ratios for 2017. (Round current ratio, earnings per share and asset turnover to 2 decimal places, e.g 1.83 and all other answers to 1 decimal place, e.g. 1.8 or 2.5%. Use 365 days in calculation.) Asset turnnover Debt to asset ratio Free cash flowarrow_forwardGiven the information below, determine the free cash flow for 2014. Income Statement (In Thousands) Sales Operating costs EBITDA Depreciation Earnings before interest and taxes Interest (8%) Earnings before taxes Taxes (40%) Net income Common dividends Balance Sheet (In Thousands) Assets: Cash and marketable securities Accounts receivable Inventories Total current assets Net fixed assets (PP&E) Total assets Liabilities and equity: Accounts payable Notes payable Accruals 2014 $24,800.00 -$14,880.00 $9,920.00 -$920.00 $9,000.00 -$112.00 $8,888.00 $7.840.00 -$3,555.20 -$3,136.00 $5,332.80 $4,704.00 $2,082.00 $2,352.00 2014 2013 $22,000.00 $13,200.00 $8,800.00 -$800.00 $8,000.00 -$160.00 $1,200.00 $5,565.00 $7.440.00 $14,205.00 $9,200.00 $23,405.00 2013 $1,000.00 $5,000.00 $6,000.00 $12,000.00 $8,000.00 $20,000.00 $6,500.00 $6,000.00 $400.00 $1,000.00 $3.254.20 $3,000.00arrow_forward
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
- Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCorporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan ProfessorPublisher:McGraw-Hill Education