Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The income statement and balance sheet for AVILA, Inc. are provided below. (Note that the reported figures in the statements are expressed in thousands of

image text in transcribed
image text in transcribed
The income statement and balance sheet for AVILA, Inc. are provided below. (Note that the reported figures in the statements are expressed in thousands of dollars.) Current assets Cashi Accounts receivable Inventory Total Fixed assets Net plant and equipment Total assets Sales Cost of goods sold Depreciation EBIT Interest paid Assets AVILA, INC. Balance Sheets as of December 31, 2020 and 2021 (in 000s) 2020 2021 Taxable income Taxes Net income. Dividends Retained earnings AVILA, INC. 2021 Income Statement (in 000s) $100 $175 300 295 450 530 $ 850 $1,000 $1,000 $1,300 $ 180 90 $1,850 $2,300 S $ $ 1,200 720 50 430 88 342 72 270 Current liabilities Accounts payable Notes payable Total Liabilities and Owners' Equity Long-term debt Owners' equity Common stock Accumulated retained earnings Total 2020 2021 Total liabilities and owners' equity $ 300 $ 500 $ 800 $ $ 700 $ $ 150 $ $200 $ $350 $ 430 560 990 800 220 290 510 $1,850 $2,300 Requirement 1: Determine the cash flow from assets (including the operating cash flow, net capital spending, and change in net working capital), cash flow to creditors, and cash flow to stockholders for AVILA, Inc. for the year 2021. (Express your answers in thousands of dollars. Round your answer to the nearest whole dollar amount (e.g., 32). Negative amounts should be indicated by a minus sign.) Operating Cash Flow Net Capital Spending Change in NWC Cash Flow From Assets Cash Flow to Creditors Cash Flow to Stockholders LA LA LA LA LA LA Internal Growth Rate Sustainable Growth Rate $ $ $ $ 408 350 Requirement 2: Calculate the internal growth rate and the sustainable growth rate for AVILA, Inc. (Do not round intermediate calculations. Enter your answers as a percent rounded to 2 decimal places (e.g., 32.16).) 7% 1% Requirement 3: Explain the difference in the assumptions underlying the internal and sustainable growth rates

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

Step: 3

blur-text-image

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

The Practical Guide To Wall Street Equities And Derivatives

Authors: Matthew Tagliani

1st Edition

0470383720, 978-0470383728

More Books

Students also viewed these Finance questions