Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Dole Cole Companys balance sheet is as follows: Dole Cole Company Balance Sheet December 31 Assets 2019 2018 RM RM Cash 15,000 16,000 Marketable securities

Dole Cole Companys balance sheet is as follows: Dole Cole Company Balance Sheet December 31 Assets 2019 2018 RM RM Cash 15,000 16,000 Marketable securities 7,200 8,000 Accounts receivable 34,100 42,200 Inventories 82,000 50,000 Total current assets 138,300 116,200 Land and buildings 150,000 150,000 Machinery and equipment 200,000 190,000 Furniture and fixtures 54,000 50,000 other 11,000 10,000 Total gross fixed assets 415,000 400,000 Less: Accumulated depreciation 145,000 115,000 Net fixed assets 270,000 285,000 Total assets 408,300 401,200 Liabilities and Stockholders' Equity Account payable 57,000 49,000 Notes payable 13,000 16,000 Accruals 5,000 6,000 Total current liabilities 75,000 71,000 Long Term Debt 150,000 160,000 Stockholders' equity ? 170,200 Total liabilities and stockholders' equity 408,300 401,200 Other information: 2019 RM Sales 600,000 Depreciation 30,000 Cost of goods sold 460,000 General and administrative expenses 30,000 Interest expense 10,000 Note: Assume the tax rate for this company is at 25%.

Stockholders' equity 2019=total assets-current liabilities-long term debt=408300-75000-150000=183300

Common Stock 2018=Stockholders' equity2018-retained earnings2018=170200-50200=120000

Retained earnings 2019=Stockholders' equity 2019-Common Stock 2019= 183300-110200=73100

addition to RE2019=RE2019-RE2018=73100-50200=22900

Dividends paid 2019= Net income 2019-addition to RE2019=52500-22900=29600

EBIT=80000

EBT=70000

NET INCOME=52500

Taxes=17500

OCF=EBIT+depreciation-taxes=80000+30000-17500=92500

NCS=Ending Net Fixed Assets + Depreciation=(270000-285000)+30000=15000

CNWC=Ending Net Working Capital Beginning Net Working Capital=(138300-75000)-(116200-71000)=18100

CFFA=OCF-NCS-CNWC=59400

Explain and interpret the positive and negative signs of your answers in part (a), (b), (c) and (d). (5 marks)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Recent Advances And Applications In Alternative Investments

Authors: Constantin Zopounidis, Dimitris Kenourgios ,George Dotsis

1st Edition

1799824365,179982439X

More Books

Students also viewed these Finance questions

Question

What is a digital signature? Discuss.

Answered: 1 week ago