HomeworkLib
Question

Use the following information (assume the tax rate is 35 percent):2014 2015 Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends $ 9,635$ 10,209 1,306 3,240 714 783 5,383 6,307 926 15,440 17,850 36,255 37,437 4,365 9,85010,118 1,231 1,305 2,876 819 705 4,289 5,619 974 4,676 1,136

For 2015, calculate the cash flow from assets, cash flow to creditors, and cash flow to stockholders.
business   finance   
0 0
Add a comment Improve this question Transcribed image text
Next > < Previous
Sort answers by oldest

Homework Answers

Answer #1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

Home nert Page Layout Formulas Data Review View dd-Ins Σ AutoSum ー E ゴWrap Text ta copy ▼ в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 C Conditional Format CeInsert Delete Format Formatting, as Table w styles. ▼ ㆆ ▼ Sort &Find & 2 ClearFe Select Edting Format Painter Clipboard CG172 172 173 174 175 176 ncome statement SALES COGS OTHER EXPENSES DEPRECIATION EBIT INTEREST EBT TAX NET INCOME 10209 3240 714 1306 949 783 4166 1458.10 707.90 LESS LESS LESS 178 179 180 181 182 183 184 185 186 187 188 189 190 1 LESS OCF = EBIT + DEPRECIATION-TAXES OCF 4949 + 1306-1458, 10 = 4796.90 Cashflow from assets OCF NET CAPITAL SPENDING-NET CHANGE IN WORKING CAPITAL 4796.90-2488-2361- 52.10 | | OCF CASH FLOW STATW ARM, MSI,confidence INDEXCURRENCYLOAN CROSS OVER HEDGING MONEY MARKET GM HPR AM TAX GROWTH SUST PREF AND DIV POLICYI 06:51 21-01-2019 Cl 2273971 2 2 --LE--Home nert Page Layout Formulas Data Review View dd-Ins Cut Copy Σ AutoSum ー E ゴWrap Text в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 C Conditional Format CeInsert Delete Format Formatting as Table Styles2 Clear Sort &Find & Format Painter Clipboard CI203 CB Alignment Number Cells Edting CD CE CF CG CH CI CJ CK CL CM 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 1 | | OCF CASH FLOW STATW OCF EBIT DEPRECIATION TAXES OCF = 4949 + 1306-1458.10 = 4796.90 Cashflow from assets = OCF NET CAPITAL SPENDING -NET CHANGE IN WORKING CAPITAL 4796.90 2488 2361- 52.10 NET CAPITAL SPENDING = ENDING NET FIXED ASSETS-BEGINNING FIXED ASSETS + DEPRECIATION 37437 -36255 1306 2488 NET CHANGE IN WORKING CAPITAL-CHANGE IN CURRENT ASSETS-CHANGE IN CURRENT LAI BILTIES NET CHANGE IN WORKING CAPITAL 2050 (-311) 2361 (5383+6307+10118)-(4289+5619+9850) (4365-4676) 2050 311 CHANGE IN CURRENT ASSETS = CHANGE IN CURRENT LIABILITIES = cashflow to creditors interest paid-net new borrowings including notes payable (783-(17850-15440)-(926-974)) -1579 ARM, MSI.confidence INDEX CURRENCYLOANCROSS OVER HEDGING MONEY MARKETGM HPR AM TAXGROWTH SUSTPREF AND DIV POLICY 06:51 21-01-2019Home nert Page Layout Formulas Data Review View dd-Ins Cut Σ AutoSum ー E ゴWrap Text ta copy. в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 C Paste Conditional Format CeInsert Delete Format Formatting as Table Styles2 Clear Sort &Find & Format Painter Clipboard CI217 CB Alignment Number Cells Edting CD CE CF CG CH CI CJ CK CL CM 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 1 | | OCF CASH FLOW STATW cashflow to creditors interest paid-net new borrowings including notes payable (783-(17850-15440)-(926-974)) -1579 cash flow from assets -cash flow to creditors +cashflow to stockholders [-52.1--1579+cashflow to stock holders] cashflow to stock holders- 1579 -52.1- 1526.9 ARM, MSI.confidence INDEX CURRENCYLOANCROSS OVER HEDGING MONEY MARKETGM HPR AM TAXGROWTH SUSTPREF AND DIV POLICY 06:51 21-01-2019

0 0
Add a comment
Know the answer?
Add Answer to:
Use the following information (assume the tax rate is 35 percent): For 2015, calculate the cash...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions

  • Use the following information for Ingersoll, Inc., (assume the tax rate is 35 percent) 2014 2015...

    Use the following information for Ingersoll, Inc., (assume the tax rate is 35 percent) 2014 2015 Sales Depreciation Cost of goods sold Other expenses Interest Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends $ 8,235 $ 8,809 1,166 3,100 574 643 5,243 6,167 786 13,90016,450 34,855 35,757 4,225 9,978 1,091 1,165 2,736 679 565 4,149 5,479 834 4,396 9,710 996 For 2015, calculate the cash flow from assets, cash flow to creditors, and cash...

  • Use the following information for Taco Swell, Inc., (assume the tax rate is 30 percent): 2014...

    Use the following information for Taco Swell, Inc., (assume the tax rate is 30 percent): 2014 2015 Sales Depreciation Cost of goods sold Other expenses interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends $19,573 $17.736 1,821 1896 4,779 4,867 904 1,026 875 1.006 6,307 6,946 8,200 9,907 1,307 20,800 25,036 51,240 58,030 4,640 5,124 14,555 15,448 1,750 1,778 1,330 For 2015, calculate the cash flow from assets, cash flow to creditors, and...

  • Use the following information for Clarington Inc., (assume the tax rate is 34 percent):    2014...

    Use the following information for Clarington Inc., (assume the tax rate is 34 percent):    2014 2015   Sales $ 11,573 $ 12,936   Depreciation 1,661 1,736   Cost of goods sold 3,979 4,707   Other expenses 946 824   Interest 776 926   Cash 6,067 6,466   Accounts receivable 8,034 9,427   Short-term notes payable 1,171 1,147   Long-term debt 20,320 24,696   Net fixed assets 50,888 54,273   Accounts payable 4,384 4,644   Inventory 14,283 15,288   Dividends 1,411 1,618 For 2015, calculate the cash flow from assets, cash flow to...

  • Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent) 2017...

    Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent) 2017 2018 $17,049 $ 18,798 Sales Depreciation 2,386 2,494 5,740 6,741 Cost of goods sold Other expenses 1,350 1,183 1,115 1,330 8,681 9,277 Accounts receivable 11,49813,512 Interest Cash Short-term notes 1,684 1,651 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 29,090 35,254 72,792 77,640 6,2756,670 20,441 21,872 2,0292,324 For 2018, calculate the cash flow from assets, cash flow to creditors, and cash flow...

  • Use the following information for Ingersoll, Inc. Assume the tax rate is 24 percent. Sales Depreciation...

    Use the following information for Ingersoll, Inc. Assume the tax rate is 24 percent. Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 2018 2019 $ 18,549 $ 18,888 2,416 2,524 5,890 6,771 1,371 1,198 1.130 1.345 8,696 9,367 11,528 13,602 1,714 1,681 29,180 35,329 72.861 77.730 6,293 6,760 20,492 21,902 2,1792,354 For 2019, calculate the cash flow from assets, cash flow to creditors, and...

  • Use the following Information for Taco Swell, Inc, (assume the tax rate is 21 percent 2017...

    Use the following Information for Taco Swell, Inc, (assume the tax rate is 21 percent 2017 2018 17049 $ 18,798 2,386 2,494 Sales Depreciation Cost of goods sold5,740 6,741 Other expenses50 1183 Interest Cash Accounts receivable 11,498 13,512 Short-term notes 5 1,330 8,681 9,277 1,684 1,651 29,090 35,254 payable Long-term debt Net fixed assets 72,792 77640 Accounts payable6,2756,670 Inventory Dividends 20,441 21,872 2,029 2,324 For 2018, calculate the cash flow from assets, cash flow to creditors, and cash flow to...

  • Use the following information for Taco Swel Inc., (assume the tax rate is 21 percent) 2017...

    Use the following information for Taco Swel Inc., (assume the tax rate is 21 percent) 2017 2018 Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes $17,049 18,798 2,386 2,494 6,741 1,183 1,330 8,681 9,277 13,512 5,740 1,350 1,115 11,498 ,684 1,651 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 29,090 35,254 72,792 77,640 6,275 6,670 20,441 21,872 2,029 2,324 For 2018, calculate the cash flow from assets, cash flow to creditors, and...

  • Use the following information for Taco Swell, Inc., (assume the tax rate is 23 percent): 2017...

    Use the following information for Taco Swell, Inc., (assume the tax rate is 23 percent): 2017 2018 Sales $26,049 $ 19,338 Depreciation 2,566 2,674 Cost of goods sold 6,640 6,921 Other expenses 1,476 1,273 Interest 1,205 1,420 Cash 8,771 9,817 Accounts receivable 11,678 14,052 Short-term notes 1,864 1,831 payable Long-term debt 29,630 35,704 Net fixed assets 73,206 78,160 Accounts payable 6,383 7,210 Inventory 20,747 22,052 Dividends 2,929 2,504 For 2018, calculate the cash flow from assets, cash flow to creditors,...

  • Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):   ...

    Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):    2017 2018   Sales $ 17,049 $ 18,798   Depreciation 2,386 2,494   Cost of goods sold 5,740 6,741   Other expenses 1,350 1,183   Interest 1,115 1,330   Cash 8,681 9,277   Accounts receivable 11,498 13,512   Short-term notes payable 1,684 1,651   Long-term debt 29,090 35,254   Net fixed assets 72,792 77,640   Accounts payable 6,275 6,670   Inventory 20,441 21,872   Dividends 2,029 2,324 For 2018, calculate the cash flow from assets, cash flow...

  • Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent) 2017...

    Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent) 2017 2018 $17,049 $ 18,798 2,386 2,494 Sales Depreciation Cost of goods sold 5,740 6,741 Other expenses Interest Cash Accounts receivable 11,498 13,512 Short-term notes 1,350 1183 1,115 1,330 8,681 9,277 ook rint 1,684 1,651 payable ences Long-term debt Net fixed assets Accounts payable Inventory Dividends 29,090 35,254 72,792 77,640 6,670 20,441 21,872 2,029 2,324 6,275 For 2018, calculate the cash flow from assets, cash...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT