Graffiti Advertising, Incorporated, reported the following financial statements for the last two years. 2022 Income Statement Sales $ 573,200 Costs of goods sold 273,945 Selling & administrative 124,717 Depreciation 54,560 EBIT $ 119,978 Interest 19,648 EBT $ 100,330 Taxes 40,132 Net income $ 60,198 Dividends $ 11,200 Addition to retained earnings 48,998 GRAFFITI ADVERTISING, INCORPORATED Balance Sheet as of December 31, 2021 Cash $ 13,480 Accounts payable $ 9,488 Accounts receivable 18,978 Notes payable 14,492 Inventory 13,810 Current liabilities $ 23,980 Current assets $ 46,268 Long-term debt $ 135,520 Net fixed assets $ 344,906 Owners' equity $ 231,674 Total assets $ 391,174 Total liabilities and owners’ equity $ 391,174 GRAFFITI ADVERTISING, INCORPORATED Balance Sheet as of December 31, 2022 Cash $ 14,466 Accounts payable $ 10,528 Accounts receivable 21,083 Notes payable 16,482 Inventory 22,770 Current liabilities $ 27,010 Current assets $ 58,319 Long-term debt $ 153,600 Net fixed assets $ 406,295 Owners' equity $ 284,004 Total assets $ 464,614 Total liabilities and owners’ equity $ 464,614 Calculate the operating cash flow. Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Calculate the change in net working capital. Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Calculate the net capital spending. Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Calculate the cash flow from assets. Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Calculate the cash flow to creditors. Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Calculate the cash flow to stockholders. Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
Graffiti Advertising, Incorporated, reported the following financial statements for the last two years.
2022 Income Statement | |
Sales | $ 573,200 |
---|---|
Costs of goods sold | 273,945 |
Selling & administrative | 124,717 |
54,560 | |
EBIT | $ 119,978 |
Interest | 19,648 |
EBT | $ 100,330 |
Taxes | 40,132 |
Net income | $ 60,198 |
Dividends | $ 11,200 |
Addition to |
48,998 |
GRAFFITI ADVERTISING, INCORPORATED | |||
Cash | $ 13,480 | Accounts payable | $ 9,488 |
Accounts receivable | 18,978 | Notes payable | 14,492 |
Inventory | 13,810 | Current liabilities | $ 23,980 |
Current assets | $ 46,268 | Long-term debt | $ 135,520 |
Net fixed assets | $ 344,906 | Owners' equity | $ 231,674 |
Total assets | $ 391,174 | Total liabilities and owners’ equity | $ 391,174 |
GRAFFITI ADVERTISING, INCORPORATED | |||
Balance Sheet as of December 31, 2022 | |||
Cash | $ 14,466 | Accounts payable | $ 10,528 |
Accounts receivable | 21,083 | Notes payable | 16,482 |
Inventory | 22,770 | Current liabilities | $ 27,010 |
Current assets | $ 58,319 | Long-term debt | $ 153,600 |
Net fixed assets | $ 406,295 | Owners' equity | $ 284,004 |
Total assets | $ 464,614 | Total liabilities and owners’ equity | $ 464,614 |
- Calculate the operating cash flow.
Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
- Calculate the change in net working capital.
Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
- Calculate the net capital spending.
Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
- Calculate the cash flow from assets.
Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
- Calculate the cash flow to creditors.
Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
- Calculate the cash flow to stockholders.
Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.
Trending now
This is a popular solution!
Step by step
Solved in 3 steps