Question
Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income Statement Sales $ 572,200 Costs of goods sold 273,955 Selling
Graffiti Advertising, Inc., reported the following financial statements for the last two years.
2016 Income Statement | |||
Sales | $ | 572,200 | |
Costs of goods sold | 273,955 | ||
Selling and administrative | 124,719 | ||
Depreciation | 54,562 | ||
EBIT | $ | 118,964 | |
Interest | 19,604 | ||
EBT | $ | 99,360 | |
Taxes | 39,744 | ||
Net income | $ | 59,616 | |
Dividends | $ | 11,000 | |
Addition to retained earnings | $ | 48,616 | |
GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2015 | |||||||
Cash | $ | 13,460 | Accounts payable | $ | 9,490 | ||
Accounts receivable | 18,980 | Notes payable | 14,494 | ||||
Inventory | 13,808 | Current liabilities | $ | 23,984 | |||
Current assets | $ | 46,248 | |||||
Long-term debt | $ | 135,680 | |||||
Net fixed assets | $ | 344,846 | Owner's equity | $ | 231,430 | ||
Total assets | $ | 391,094 | Total liabilities and owners equity | $ | 391,094 | ||
GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2016 | |||||||
Cash | $ | 14,446 | Accounts payable | $ | 10,526 | ||
Accounts receivable | 21,085 | Notes payable | 16,480 | ||||
Inventory | 22,768 | Current liabilities | $ | 27,006 | |||
Current assets | $ | 58,299 | |||||
Long-term debt | $ | 153,400 | |||||
Net fixed assets | $ | 406,297 | Owner's equity | $ | 284,190 | ||
Total assets | $ | 464,596 | Total liabilities and owners equity | $ | 464,596 | ||
a. Calculate the operating cash flow. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) Operating cash flow $ b. Calculate the change in net working capital. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) Change in net working capital $ c. Calculate the net capital spending. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) Net capital spending $ d. Calculate the cash flow from assets. (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.) Cash flow from assets $ e. Calculate the cash flow to creditors. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) Cash flow to creditors $ f. Calculate the cash flow to stockholders. (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.) Cash flow to stockholders $
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