a)
To calculate: The shareholders’ equity for 2016 and 2015.
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 22QP
The stockholders’ equity for 2015 is $7,273. The stockholders’ equity for 2016 is $6,311.
Explanation of Solution
Given information:
The current assets are $2,718, the net fixed assets are $12,602, the current liabilities are $1,174, and the long-term debt is $6,873 for the year 2015. The current assets are $2,881, the net fixed assets are $13,175, the current liabilities are $1,726, and the long-term debt is $8,019 for the year 2016.
Formulae:
Compute the total assets for 2015:
Hence, the total assets for 2015 is $15,320.
Compute the total liabilities for 2015:
Hence, the total liabilities for 2015 is $8,047.
Compute the stockholders’ equity for 2015:
Hence, the stockholders’ equity for 2015 is $7,273.
Compute the total assets for 2016:
Hence, the total assets for 2016 is $16,056.
Compute the total liabilities for 2016:
Hence, the total liabilities for 2016 is $9,745.
Compute the stockholders’ equity for 2016:
Hence, the stockholders’ equity for 2016 is $6,311.
b)
To calculate: The change in net working capital 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 22QP
The change in net working capital for 2016 is ($389).
Explanation of Solution
Given information:
The current assets are $2,718 and the current liabilities are $1,174for the year 2015. The current assets are $2,881 and the current liabilities are $1,726 for the year 2016.
Formulae:
Compute the ending net working capital:
Hence, the ending net working capital is $1,155.
Compute the beginning net working capital:
Hence, the beginning net working capital is $1,544.
Compute the change in net working capital:
Hence, the change in net working capital is ($389).
c)
To calculate: The cash flow from assets for 2016, and the fixed assets sold in 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.
c)
Answer to Problem 22QP
The cash flow from assets is $10,239. The company sold $3,153 worth of fixed assets.
Explanation of Solution
Given information:
The company had sales of $40,664. The costs of goods sold were $20,393. The company charged $3,434 as
Formulae:
Compute the net income:
Company P | ||
Income statement | ||
Particulars | Amount | Amount |
Net sales | $40,664 | |
Less: | ||
Costs | $20,393 | |
Depreciation | $3,434 | $23,827 |
Earnings before interest and taxes | $16,837 | |
Less: Interest paid | $938 | |
Taxable income | $15,899 | |
Less: Taxes ($15,899×40%) | $6,360 | |
Net income | $9,539 |
Hence, the net income is $9,539.
Compute the operating cash flow:
Company Q | |
Operating cash flow | |
Particulars | Amount |
Earnings before interest and taxes | $16,837 |
Add: Depreciation | $3,434 |
$20,271 | |
Less: Taxes | $6,360 |
Operating cash flow | $13,911 |
Hence, the operating cash flow is $13,911.
Compute the net capital spending:
Company Q | |
Net capital spending | |
Particulars | Amount |
Ending net fixed assets | $13,175 |
Less: Beginning net fixed assets | $12,602 |
$573 | |
Add: Depreciation | $3,434 |
Net capital spending | $4,007 |
Hence, the net capital spending is $4,007.
Compute the cash flow from assets:
The operating cash flow is $13,911. The change in net working capital is ($389), and the net capital spending is $4,007.
Hence, the cash flow from assets is $10,293.
Compute the fixed assets sold:
Hence, the value of fixed assets sold is $3,153.
d)
To calculate: The cash flow to creditors, and the amount of long-term debt paid off.
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 22QP
The cash flow to creditors is ($208). The company paid off $1,009 worth of long-term debt.
Explanation of Solution
Given information:
The long-term debt is $6,873 for the year 2015, and the long-term debt is $8,019 for the year 2016. The raised $2,155 in new long-term debt. The company paid interest amounting to $938.
Formulae:
Compute the net new borrowing:
Hence, the net new borrowing is $1,146.
Compute the cash flow to creditors:
Hence, the cash flow to creditors is ($208).
Compute the debt paid off:
Hence, the value of debt paid off is $1,009.
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)
- (a) The variables have been stripped of their names. Which one do you think is "household income" ?(b) Calculate the mean, median, and standard deviation of household income. Do these numbers fit with your expectations? (c) Suppose you have two histograms: one where the mean equals the median, and one where the mean is different from the median. How would you expect the two histograms to differ?arrow_forwardJanet Foster bought a computer and printer at Computerland. The printer had a $860 list price with a $100 trade discount and 210210 , n30n30 terms. The computer had a $4,020 list price with a 25% trade discount but no cash discount. On the computer, Computerland offered Janet the choice of (1) paying $150 per month for 17 months with the 18th payment paying the remainder of the balance or (2) paying 6% interest for 18 months in equal payments. Assume Janet could borrow the money for the printer at 6% to take advantage of the cash discount. How much would Janet save? Note: Use 360 days a year. Round your answer to the nearest cent.arrow_forwardDon't used Ai solutionarrow_forward
- Consider the following cash flows on two mutually exclusive projects for the Bahamas Recreation Corporation (BRC). Both projects require an annual return of 14 percent. New Submarine Deepwater Fishing Year Ride 0 -$875,000 1 330,000 2 480,000 3 440,000 -$1,650,000 890,000 730,000 590,000 a-1. Compute the IRR for both projects. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) Deepwater Fishing Submarine Ride 19.16 % 17.50% a-2. Based on the IRR, which project should you choose? Deepwater Fishing Submarine Ride b-1. Calculate the incremental IRR for the cash flows. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Incremental IRR 14.96 % b-2. Based on the incremental IRR, which project should you choose? Submarine Ride Deepwater Fishingarrow_forwardWhat is the possibility that cases are not readily bounded but may have blurry definitions? How to address Robert Yin statement and how to resolve the ‘not readily bound’ case? Please help explain.arrow_forwardAn investment that is worth $44,600 is expected to pay you $212,205 in X years and has an expected return of 18.05 percent per year. What is X?arrow_forward
- An investment that is worth $27,200 is expected to pay you $62,280 in 5 years and has an expected return of X percent per year. What is X?arrow_forwardDon't used Ai solution and don't used hand raitingarrow_forward3-7. (Working with an income statement and balance sheet) Prepare a balance sheet and income statement for Kronlokken Company from the following scrambled list of items. a. Prepare a common-sized income statement and a common-sized balance sheet. Interpret your findings. Depreciation expense $66,000 Cash 225,000 Long-term debt 334,000 Sales 573,000 Accounts payable 102,000 General and administrative expense 79,000 Buildings and equipment 895,000 Notes payable 75,000 Accounts receivable 153,000 Interest expense 4,750 Accrued expenses 7,900 Common stock 289,000 Cost of goods sold 297,000 Inventory 99,300 Taxes 50,500 Accumulated depreciation 263,000 Prepaid expenses 14,500 Taxes payable 53,000 Retained earnings 262,900 ||arrow_forward
- x3-3. (Preparing an income statement) Prepare an income statement and a common- sized income statement from the following information. MyLab Sales Cost of goods sold General and administrative expenses Depreciation expenses Interest expense Income taxes $525,000 200,000 62,000 8,000 12,000 97,200arrow_forward3-9. (Working with a statement of cash flows) Given the following information, prepare LO3 a statement of cash flows. Increase in accounts receivable Increase in inventories Operating income Interest expense Increase in accounts payable Dividends $25 30 75 25 25 15 20 Increase in net fixed assets 23 Depreciation expense Income taxes 12 17 Beginning cash 20 Increase in common stockarrow_forward3-4. (Preparing a balance sheet) Prepare a balance sheet from the following informa- LO2 tion. What is the net working capital and debt ratio? Cash $50,000 Account receivables 42,700 Accounts payable 23,000 Short-term notes payable 10,500 Inventories 40,000 Gross fixed assets 1,280,000 Other current assets 5,000 Long-term debt 200,000 Common stock 490,000 Other assets 15,000 Accumulated depreciation 312,000 Retained earnings ? MyLabarrow_forward
- Financial 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