Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started