a)
To calculate: The shareholders’ equity for the year 2014 and 2015.
Introduction:
The owner’s equity refers to the amount of total assets minus total liabilities. It represents the money invested into the business minus the amount of drawings plus the net income from the point of incorporation.
a)
Answer to Problem 21QP
The owner’s equity for the year 2014 and 2015 are $2,567 and $3,122.
Explanation of Solution
Given information:
The assets and liabilities of Enterprise W for the year 2015 are as follows; current assets of $1,176, net fixed assets of $5,104, current liabilities of $445, long term debt of $2,713.
The assets and liabilities of Enterprise W for the year 2014 are as follows; current assets of $964, net fixed assets of $4,384, current liabilities of $401, long term debt of $2,380.
Formulae:
The formula to calculate the total assets:
The formula to calculate the total liabilities:
The formula to calculate the
Compute the total assets for the year 2014:
Hence, the total assets for the year are $5,348.
Compute the total liabilities for the year 2014:
Hence, the total liabilities for the year 2014 are $2,781.
Compute the stockholders’ equity for the 2014:
Hence, the stockholders equity for the year 2014 is $2,567.
Compute the total assets for the year 2015:
Hence, the total assets for the year 2015 are$6,280.
Compute the total liabilities for the year 2015:
Hence, the total liabilities for the year 2015 are $3,158.
Compute the stockholders’ equity for the year 2015:
Hence, the stockholders’ equity for the year is $3,122.
b)
To calculate: The change in net working capital for the year 2015.
Introduction:
Net working capital refers to the difference of current assets and current liabilities. Net working capital indicates the short term liquidity of the business.
b)
Answer to Problem 21QP
The change in net working capital for the year 2015 is $168.
Explanation of Solution
Given information:
The assets and liabilities of Enterprise W for the year 2015 are current assets of $1,176, net fixed assets of $5,104, current liabilities of $445, long term debt of $2,713.
The assets and liabilities of Enterprise W for the year 2014 are as follows; current assets of $964, net fixed assets of $4,384, current liabilities of $401, long term debt of $2,380.
Formulae:
The formula to calculate the ending net working capital:
The formula to calculate the beginning net working capital:
The formula to calculate the changes in net working capital:
Compute the ending net working capital:
Hence, the ending net working capital is $731.
Compute the beginning net working capital:
Hence, the beginning net working capital is $563.
Compute the change in net working capital:
Hence, the change in net working capital is $168.
c)
To calculate: The cash flow from assets for 2016, and the fixed assets sold in 2016.
c)
Answer to Problem 21QP
The cash flow from assets is $3,814. The company sold $440 worth of fixed assets.
Explanation of Solution
Given information:
The net income of Company W has following items of sales $14,740, costs of $5,932,
The formula to calculate the net capital spending:
The formula to calculate the cash flow from assets:
Compute the net income:
Income statement | ||
Particulars | Amount | Amount |
Net sales | $14,740 | |
Less: | ||
Costs | $5,932 | |
Depreciation | $1,190 | $7,122 |
Earnings before interest and taxes | $7,618 | |
Less: Interest paid | $328 | |
Taxable income | $7,290 | |
Less: Taxes ($7290×40%) | $2,916 | |
Net income | $4,374 |
Hence, the net income is $4,374.
Compute the operating cash flow:
Operating cash flow | |
Particulars | Amount |
Earnings before interest and taxes | $7,618 |
Add: Depreciation | $1,190 |
$8,808 | |
Less: Taxes | $2,916 |
Operating cash flow | $5,892 |
Hence, the operating cash flow is $5,892.
Compute the net capital spending:
Net capital spending | |
Particulars | Amount |
Ending net fixed assets | $5,104 |
Less: Beginning net fixed assets | $4,384 |
$720 | |
Add: Depreciation | $1,190 |
Net capital spending | $1,910 |
Hence, the net capital spending is $1,910.
Compute the cash flow from assets:
The operating cash flow is $5,892. The change in net working capital is $168 and the net capital spending is $1,910.
Hence, the cash flow from assets is $3,814.
Compute the fixed assets sold:
Hence, the value of fixed assets sold is $440.
d)
To calculate: The cash flow to creditors and the amount of long-term debt paid off.
d)
Answer to Problem 21QP
The cash flow to creditors is −$5. The company paid off $122 worth of long-term debt.
Explanation of Solution
Given information:
The ending long term debt is $2,713 and the beginning long term debt is $2,380. The interest expenses are $328. The company raised $455 in new long term debt.
The formula to calculate the net new borrowings:
Or
The formula to calculate the cash flow to creditors:
Compute the net new borrowing:
Hence, the net new borrowing is $333.
Compute the cash flow to creditors:
Hence, the cash flow to creditors is −$5.
Compute the debt paid off:
Hence, the value of debt paid off is $122.
Want to see more full solutions like this?
Chapter 2 Solutions
Corporate Finance (The Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
- Cash flow from assets. Use the data from the following financial statements in the popup window, LOADING.... The company paid interest expense of $18,000 for 2017 and had an overall tax rate of 40 % 40% for 20172017. Find the cash flow from assets for 20172017, and break it into its three parts: operating cash flow, capital spending, and change in net working capital. Question content area bottom Part 1 The operating cash flow is: $ _______ ?arrow_forwardCash 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_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
- Provide answerarrow_forwardCalculate the Cash Flows in the Statement of Cash Flows below from the provided Balance sheet and Income Statement BALANCE SHEET (in millions of dollars) INCOME STATEMENT (in millions of dollars) 2015 2014 2015 2014 Assets Net sales $3,000.0 $2,850.0 Cash and equivalents 10 $ 80 Operating costs except depreciation and amortizatio 2,616.2 2,497.0 90.0 100.0 Accounts receiva ble 375 315 Depreciation and amortization $ 283.8 $ 263.0 Inventories 615 415 Earnings before interest and taxes (EBIT) Total current asse ts $ 1,000 $ 810 Less interest 88.0 60.0 $ 195.8 $ 203.0 Net plant and equipment 1,000 870 Earnings before taxes (EBT) $ 2,000 1,680 Total assets Taxes 78.3 81.2 117.5 $ 121.8 Net income Liabilities and Equity Common dividends 57.5 53.0 Addition to re tained earnings Accounts payable $ $ 60 $ 30 60.0 $ 68.8 Accruals 140 130 Notes payable 110 60 Tax rate 40% 40% 310 $ Total current liabilities 220 Long-term bonds 750 580 $ 1,060 $ Total liabilities 800 Common stock (50,000,000…arrow_forwardHow do I compute the operating cash flow to capital expenditure ratio?arrow_forward
- Answer pleasearrow_forwardplease solve for return on assets, profit margin, asset turnover, inventory turnover, and free cash flowarrow_forwardCalculate RETURNED ON INVESTED CAPITAL by referring the pictures of Financial Position and Statement of Profit or Loss given with this question.arrow_forward
- Only give answer Darrow_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_forwardNeed answer the finance questionarrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning