Question
Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2016 Income Statement Sales $ 569,200 Costs of goods sold 273,985 Selling
Graffiti Advertising, Inc., reported the following financial statements for the last two years.
2016 Income Statement | |||
Sales | $ | 569,200 | |
Costs of goods sold | 273,985 | ||
Selling and administrative | 124,725 | ||
Depreciation | 54,568 | ||
EBIT | $ | 115,922 | |
Interest | 19,472 | ||
EBT | $ | 96,450 | |
Taxes | 38,580 | ||
Net income | $ | 57,870 | |
Dividends | $ | 10,400 | |
Addition to retained earnings | $ | 47,470 | |
GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2015 | |||||||
Cash | $ | 13,400 | Accounts payable | $ | 9,496 | ||
Accounts receivable | 18,986 | Notes payable | 14,500 | ||||
Inventory | 13,802 | Current liabilities | $ | 23,996 | |||
Current assets | $ | 46,188 | |||||
Long-term debt | $ | 136,160 | |||||
Net fixed assets | $ | 344,666 | Owner's equity | $ | 230,698 | ||
Total assets | $ | 390,854 | Total liabilities and owners equity | $ | 390,854 | ||
GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2016 | |||||||
Cash | $ | 14,386 | Accounts payable | $ | 10,520 | ||
Accounts receivable | 21,091 | Notes payable | 16,474 | ||||
Inventory | 22,762 | Current liabilities | $ | 26,994 | |||
Current assets | $ | 58,239 | |||||
Long-term debt | $ | 152,800 | |||||
Net fixed assets | $ | 406,303 | Owner's equity | $ | 284,748 | ||
Total assets | $ | 464,542 | Total liabilities and owners equity | $ | 464,542 | ||
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