FIN 660 Computational HW 1

xlsx

School

University of Maryland Global Campus (UMGC) *

*We aren’t endorsed by this school

Course

660

Subject

Finance

Date

Apr 3, 2024

Type

xlsx

Pages

27

Uploaded by MajorMoleMaster406

Report
1 sales $699,000.00 costs $365,000.00 depreciation $50,000.00 interest $27,000.00 tax rate 22.00% cash dividends $101,000.00 shares 20,000 income before tax $257,000.00 net income $200,460.00 earnings per share $10.023 dividends per share $5.050 2 Your firm has net income of $395 on total sales of $1,400. Costs are $770 a net income $403.00 total sales $1,380.00 costs $760.00 depreciation $110.00 tax rate 21.00% operating cash flow $513.00 3 Logano Driving School’s 2017 balance sheet showed net fixed assets of $4.1 2017 net fixed assets $4,100,000.00 2018 net fixed assets $6,400,000.00 2018 depreciation $805,000.00 2018 net capital spending $3,105,000.00 4 The 2017 balance sheet of Dream, Incorporated, showed current assets of $ 2017 current assets $1,280.00 2017 current liabilities $800.00 2018 current assets $1,660.00 2018 current liabilities $1,100.00 2017 net working capital $480.00 2018 net working capital $560.00 change in NWC $80.00 a. What is the earnings per share, or EPS, figure? b. What is the dividends
5 2017 long term debt $2,700,000.00 2018 long term debt $3,550,000.00 2018 interest expense $230,000.00 2018 cash flow to creditors ($620,000.00) 6 The 2017 balance sheet of Kerber’s Tennis Shop, Incorporated, showed $96 2017 common stock $920,000.00 2017 surplus $6,300,000.00 2018 common stock $965,000.00 2018 surplus $8,050,000.00 2018 cash dividends $650,000.00 18 cash flow to stockholders ### 7 The 2017 balance sheet of Kerber’s Tennis Shop, Incorporated, showed $2.7 2017 long term debt $2,650,000.00 2017 common stock $710,000.00 2017 surplus $6,450,000.00 2018 long term debt $4,250,000.00 2018 common stock $965,000.00 2018 surplus $7,750,000.00 2018 interest expense $210,000.00 2018 cash dividends $560,000.00 2018 net capital spending $700,000.00 2018 NWC reduction $205,000.00 2018 cash flow to creditors ($1,390,000.00) 2018 cash flow to stockholders ($995,000.00) 2018 cash flow from assets ($2,385,000.00) 2018 operating cash flow ### 8 At the beginning of the year, Nothing More Corporation had a long-term deb beginning long term debt $37,429.00 repaid long term debt $10,139.00 interest $3,855.00 The 2017 balance sheet of Kerber’s Tennis Shop, Incorporated, showed long
new long term debt $8,945.00 cash flow to creditors $5,049.00 9 At the beginning of the year, Vendors, Incorporated, had owners' equity of $ beginning equity $49,460.00 net income $5,800.00 dividends $4,060.00 repurchased equity $8,060.00 cash flow to stockholders $12,120.00 10 Red Barchetta Company paid $28,400 in dividends and $29,571 in interest dividends $27,590.00 interest $28,437.00 NWC start $13,554.00 NWC end $18,269.00 fixed assets purchases $42,220.00 depreciation $16,895.00 equity $25,050.00 long term debt payment $21,070.00 cash flow from assets $52,047.00 11 Hurricane Industries had a net income of $122,750 and paid 30 percent of t net income $137,700.00 percent to shareholder dividends 35.00% sold common stock $85,500.00 cash flow to stockholders ($37,305.00) 12 Adison Winery had beginning long-term debt of $39,721 and ending long-te beginning long term debt $40,701.00 ending long term debt $46,130.00 beginning debt balance $50,365.00 ending debt balance $55,508.00 interest payment $4,417.00
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
new long term debt $5,429.00 cash flow to creditors ($1,012.00) 13 Muffy's Muffins had net income of $2,185. The firm retains 60 percent of net in net income $2,360.00 percent to shareholder dividends 65.00% sold common stock $325.00 cash flow to shareholders $501.00 14 2021 income statement (in millions) net sales $9,150.00 costs of goods sold $7,500.00 depreciation $325.00 earnings before interest & taxes $1,325.00 interest paid $80.00 taxable income $1,245.00 taxes $261.00 net income $984.00 balance sheets (in millions) 2020 2021 cash $190.00 $205.00 accounts received $1,000.00 $900.00 inventory $1,600.00 $1,570.00 total $2,790.00 $2,675.00 net fixed assets $3,300.00 $3,800.00 total assets $6,090.00 $6,475.00 accounts payable $1,310.00 $1,617.00 long-term debt $990.00 $1,168.00 common stock $3,290.00 $2,940.00 retained earnings $500.00 $750.00 total liabilities & equity $6,090.00 $6,475.00 shares of stock outstanding $340.00 million price-earning ratio 2021 15 rket price per share of stock $43.41 Windswept, Incorporated, has 540 million shares of stock outstanding. Its pr
15 sales $7,200.00 profit margin 4.00% share of stock outstanding $6,000.00 price per share $1.40 net income $288.00 earnings per share $0.0480 P/E ratio 29.17 16 2021 income statement (in millions) net sales $9,500.00 costs of goods sold $7,540.00 depreciation $320.00 earnings before interest & taxes $1,640.00 interest paid $93.00 taxable income $1,547.00 taxes $325.00 net income $1,222.00 balance sheets (in millions) 2020 2021 cash $270.00 $285.00 accounts received $1,080.00 $980.00 inventory $1,680.00 $1,670.00 total $3,030.00 $2,935.00 net fixed assets $3,430.00 $3,900.00 total assets $6,460.00 $6,835.00 accounts payable $1,470.00 $1,625.00 long-term debt $1,160.00 $1,430.00 common stock $3,340.00 $3,040.00 retained earnings $490.00 $740.00 total liabilities & equity $6,460.00 $6,835.00 dividends paid $972.00 million What were the total dividends paid for 2021?
17 2021 income statement (in millions) net sales $8,800.00 costs of goods sold $7,350.00 depreciation $350.00 earnings before interest & taxes $1,100.00 interest paid $89.00 taxable income $1,011.00 taxes $212.00 net income $799.00 balance sheets (in millions) 2020 2021 cash $150.00 $180.00 accounts received $940.00 $840.00 inventory $1,540.00 $1,575.00 total $2,630.00 $2,595.00 net fixed assets $3,310.00 $3,700.00 total assets $5,940.00 $6,295.00 accounts payable $1,210.00 $1,402.00 long-term debt $1,030.00 $1,263.00 common stock $3,230.00 $2,910.00 retained earnings $470.00 $720.00 total liabilities & equity $5,940.00 $6,295.00 cash coverage ratio 16.29 times What is the cash coverage ratio for 2021?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
and depreciation is $130. The tax rate is 21 percent. The firm does not have inter .1 million, and the 2018 balance sheet showed net fixed assets of $5.8 million. Th $1,210 and current liabilities of $820. The 2018 balance sheet showed current as s per share figure?
60,000 in the common stock account and $6 million in the additional paid-in surp 75 million in long-term debt, $790,000 in the common stock account, and $6.35 bt balance of $38,304. During the year, the company repaid a long-term loan in t g-term debt of $2.35 million, and the 2018 balance sheet showed long-term debt
$51,215. During the year, net income was $7,375 and the company paid dividen over the past year. During the year, net working capital increased from $13,986 this amount to shareholders in dividends. During the year, the company sold $75 erm debt of $45,126. The beginning and ending total debt balances were $49,141
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
ncome. During the year, the company sold $175 in common stock. What was the rice-earnings ratio for 2021 is 15. What is the market price per share of stock?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
rest expenses. What is the operating cash flow? he company's 2018 income statement showed a depreciation expense of $885,0 ssets of $1,640 and current liabilities of $1,100. What was the company's 2018 c
plus account. The 2018 balance sheet showed $945,000 and $8.15 million in the 5 million in the additional paid-in surplus account. The 2018 balance sheet showe the amount of $11,364. The company paid $4,520 in interest during the year, an t of $3.8 million. The 2018 income statement showed an interest expense of $30
nds of $4,915. The company also repurchased $9,365 in equity. What was the cas 6 to $18,719. The company purchased $44,200 in fixed assets and had a deprecia 5,750 in new common stock. What was the company's cash flow to stockholders? 1 and $54,212, respectively. The company paid interest of $4,345 during the yea
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
cash flow to shareholders?
000. What was net capital spending for 2018? change in net working capital, or NWC?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
same two accounts, respectively. If the company paid out $700,000 in cash divid ed $4.05 million, $885,000, and $8.4 million in the same three accounts, respecti nd opened a new long-term loan for $9,960. What was the cash flow to creditors 00,000. What was the firm's cash flow to creditors during 2018?
sh flow to stockholders for the year? ation expense of $17,705. During the year, the company issued $25,500 in new ? ar. What was the company's cash flow to creditors?
dends during 2018, what was the cash flow to stockholders for the year? ively. The 2018 income statement showed an interest expense of $240,000. The during the year?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
equity and paid off $21,700 in long-term debt. What was the company's cash flo
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
e company paid out $510,000 in cash dividends during 2018. If the firm's net cap
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
ow from assets?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
pital spending for 2018 was $680,000, and the firm reduced its net working capit
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
tal investment by $205,000, what was the firm's 2018 operating cash flow, or OC
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
CF?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help