Question
Graffiti Advertising, Inc., reported the following financial statements for the last two years. 2019 Income Statement Sales $ 574,700 Costs of goods sold 273,930 Selling
Graffiti Advertising, Inc., reported the following financial statements for the last two years. |
2019 Income Statement | ||
Sales | $ | 574,700 |
Costs of goods sold | 273,930 | |
Selling & administrative | 124,714 | |
Depreciation | 54,557 | |
EBIT | $ | 121,499 |
Interest | 19,714 | |
EBT | $ | 101,785 |
Taxes | 40,714 | |
Net income | $ | 61,071 |
Dividends | $ | 11,500 |
Addition to retained earnings | $ | 49,571 |
GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2018 | |||||
Cash | $ | 13,510 | Accounts payable | $ | 9,485 |
Accounts receivable | 18,975 | Notes payable | 14,489 | ||
Inventory | 13,813 | ||||
Current liabilities | $ | 23,974 | |||
Current assets | $ | 46,298 | Long-term debt | $ | 135,280 |
Net fixed assets | $ | 344,996 | Owners' equity | $ | 232,040 |
Total assets | $ | 391,294 | Total liabilities and owners equity | $ | 391,294 |
GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2019 | |||||
Cash | $ | 14,496 | Accounts payable | $ | 10,531 |
Accounts receivable | 21,080 | Notes payable | 16,485 | ||
Inventory | 22,773 | ||||
Current liabilities | $ | 27,016 | |||
Current assets | $ | 58,349 | Long-term debt | $ | 153,900 |
Net fixed assets | $ | 406,292 | Owners' equity | $ | 283,725 |
Total assets | $ | 464,641 | Total liabilities and owners equity | $ | 464,641 |
a.Calculate the operating cash flow. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
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.)
c. Calculate the net capital spending. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
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.)
e. Calculate the cash flow to creditors. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
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.)
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