Question

What is the cash flow of the firm, or CF(A), for 2018? Owens Company 2018 Income...

What is the cash flow of the firm, or CF(A), for 2018?

Owens Company

2018 Income Statement

Net sales

90,000.00

Cost of goods sold

55,800.00

Selling, general, and administrative expenses

4,500.00

Depreciation

6,300.00

Earnings before interest and taxes

23,400.00

Interest

2,484.00

Pretax income

20,916.00

Taxes

5229.00

Net income

15,687.00

Owens Company

2017 and 2018 Balance Sheets

2017

2018

2017

2018

Cash

9,000

9,900

Accounts payable

15,120

16,632

Accounts receivable

7,200

7,920

Accrued expenses

6,480

7,128

Inventory

10,800

11,880

   Current liabilities

21,600

23,760

   Current assets

27,000

29,700

Long-term debt

43,200

49,680

Net fixed assets

81,000

94,500

Owners' equity

43,200

50,760

Total assets

108,000

124,200

Total liabilities and equity

108,000

124,200

$3,013.50

$3,412.40

$3,855.60

$4,131.00

$4,582.00

Homework Answers

Answer #1

Cash flow from firm or Free Cash flow from Firm = EBIT -Taxes + Depreciation - Change in Net Working Capital - Net Capital Spending

i) Change in Net Working Capital = Net Working Capital of 2018 - Net Working Capital of 2017

Net Working Capital = Current Assets - Current Liabilities

Change in Net Working Capital of 2018 = $29,700 - $23,760 = $5940

Change in Net Working Capital of 2017 = $27,000 - $21,600 = $5400

Change in Net Working Capital = $5940 - $5400 = $540

- Net Capital Spending of 2018 = Net Fixed assets of 2018 + Depreciation of 2018 - Net Fixed assets of 2017

Net Capital Spending of 2018 = $94,500 + $6300 - $81,000

Net Capital Spending of 2018 = $19,800

Cash Flow from Firm of 2018 = $23,400 - $5229 + $6300 - $540 - $19,800

Cash Flow from Firm of 2018 = $4131

option D

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
What is the cash flow of the firm, or (CF(A)), for 2018? Avista Corporation 2018 Income...
What is the cash flow of the firm, or (CF(A)), for 2018? Avista Corporation 2018 Income Statement Net sales 21,000 Cost of goods sold 9,700 Selling, general, and administrative expenses 2,200 Depreciation 1,700 Earnings before interest and taxes 7,400 Interest 700 Pretax income 6,700 Taxes 515 Net income 6,185 Avista Corporation 2017 and 2018 Balance Sheets 2017 2018 2017 2018 Cash 350 420 Accounts payable 6,225 6,184 Accounts receivable 3,140 3,450 Accrued expenses 1,880 1,675 Inventory 5,320 5,340    Total...
What is the cash flow of the firm, or CF(A), for 2017? Qwest Company 2017 Income...
What is the cash flow of the firm, or CF(A), for 2017? Qwest Company 2017 Income Statement Net sales 58,000.00 Cost of goods sold 40,600.00 Selling, general, and administrative expenses 2,900.00 Depreciation 2,320.00 Earnings before interest and taxes 12,180.00 Interest 1,160.00 Pretax income 11,020.00 Taxes 2755.00 Net income 8,265.00 Qwest Company 2016 and 2017 Balance Sheets 2016 2017 2016 2017 Cash 2120 2436 Accounts payable 6,241 6,394 Accounts receivable 3,006 3,422 Accrued expenses 3,680 3,745 Inventory 5,310 5,950 Current liabilities...
What is the cash flow of the firm, or CF(A), for 2016? Laidlaw, Inc. 2016 Income...
What is the cash flow of the firm, or CF(A), for 2016? Laidlaw, Inc. 2016 Income Statement Net sales 30,180.00 Cost of goods sold 16,240.00 Selling, general, and administrative expenses 5,410.00 Depreciation 1,260.00 Earnings before interest and taxes 7,270.00 Interest 380.00 Pretax income 6,890.00 Taxes 1722.50 Net income 5,167.50 Laidlaw, Inc. 2015 and 2016 Balance Sheets 2015 2016 2015 2016 Cash 1,024 1,531 Accounts payable 6,225 6,709 Accounts receivable 3,106 3,420 Accrued expenses 2,200 1,625 Inventory 5,210 5,750    Current...
MONTGOMERY INC. Comparative Balance Sheets December 31, 2018 and 2017 2018 2017 Assets Cash $ 55,900...
MONTGOMERY INC. Comparative Balance Sheets December 31, 2018 and 2017 2018 2017 Assets Cash $ 55,900 $ 56,300 Accounts receivable, net 13,800 16,800 Inventory 123,700 97,100 Total current assets 193,400 170,200 Equipment 68,500 57,500 Accum. depreciation—Equipment (31,000 ) (21,200 ) Total assets $ 230,900 $ 206,500 Liabilities and Equity Accounts payable $ 33,000 $ 35,200 Salaries payable 600 800 Total current liabilities 33,600 36,000 Equity Common stock, no par value 165,900 153,100 Retained earnings 31,400 17,400 Total liabilities and equity...
The balance sheet for December 31, 2018, December 31, 2017, and the income statement for the...
The balance sheet for December 31, 2018, December 31, 2017, and the income statement for the year ended December 31, 2018, for Rocket Company follows. Rocket Company Balance Sheet December 31, 2018 and 2017 2018    2017 Assets Cash $ 25,000    $ 20,000 Accounts receivable, net 60,000    70,000 Inventory 80,000    100,000 Land 50,000    50,000 Building and equipment 130,000*   115,000 Accumulated depreciation (85,000)   (70,000) Total assets $260,000    $285,000 Liabilities and Stockholders' Equity Accounts payable $ 30,000    $ 35,000 Income taxes payable 4,000   ...
Question 1 DMS Pte Ltd Balance Sheet As of 31 Dec 2018 Cash $      150,000.00 Accounts...
Question 1 DMS Pte Ltd Balance Sheet As of 31 Dec 2018 Cash $      150,000.00 Accounts Receivables          450,000.00 Inventories          300,000.00 Total Current Assets $      900,000.00 Net Fixed Assets      1,500,000.00 Total Assets $ 2,400,000.00 Accounts Payable $      300,000.00 Long-term Debt          600,000.00 Total Liabilities          900,000.00 Common Stockholders' Equity      1,500,000.00 Total Liabilities and Equity    2,400,000.00 DMS Pte Ltd Income Statement As of 31 Dec 2018 Sales $ 3,000,000.00 Less: Cost of Goods Sold      1,500,000.00 Gross Profit...
CCC - Balance sheets 31 December 2018, 2017 assets 2018 2017 Fixed assets, net 600,000 500,000...
CCC - Balance sheets 31 December 2018, 2017 assets 2018 2017 Fixed assets, net 600,000 500,000 Inventory 70,000 50,000 Accounts receivable, net 100,000 150,000 Cash 30,000 50,000 Total current assets € 200,000 € 250,000 Total assets € 800,000 € 750,000 Equity and liabilities 2018 2017 Share capital 300,000 200,000 Retained earnings 80,000 100,000 Total equity € 380,000 € 300,000 Payable bonds 200,000 250,000 Accounts payable 150,000 120,000 Income taxes payable 70,000 80,000 Total current liabilities € 220,000 € 200,000 Total...
Company reported 2018 net income of $9 million and depreciation of $3.5 million. The top part...
Company reported 2018 net income of $9 million and depreciation of $3.5 million. The top part of the Company’s 2017 and 2018 balance sheets is listed as follows (in millions of dollars).                                                                 2017      2018                   Current assets:                                                                                                                                                                           Cash                                                       $18                 $30      Accounts receivable                                 20                   24       Inventory                                                  10                   11                      Total Current Assets:                  $48                 $65 Current Liabilities: Accrued wages and taxes                    $    5                $11 Accounts payable                                     25                  29                    Other Accrued Liabilities                          18                  25                                       Total Current Liabilities:           $48                $65            What is the 2018 net cash flow from operating activities for the Company? (Display the answer as...
Wickersham Brothers, Inc. reported the following information: 2018 2017 Balance Sheet Assets     Cash $50,000 $72,000     Accounts...
Wickersham Brothers, Inc. reported the following information: 2018 2017 Balance Sheet Assets     Cash $50,000 $72,000     Accounts Receivable 80,000 70,000     Merchandise Inventory 60,000 65,000     Property And Equipment 110,000 60,000     Less: Accumulated Depreciation (30,000) (15,000) Total Assets $270,000 $252,000 Liabilities:     Accounts Payable $10,000 $12,000     Salaries and Wages Payable 2,000 1,000     Bonds Payable, Long-Term 50,000 60,000 Stockholders’ Equity:     Common Stock 100,000 80,000     Retained Earnings 108,000   99,000 Total Liabilities and Stockholders’ Equity $270,000 $252,000 Income Statement     Sales $200,000     Cost of Goods Sold 110,000     Depreciation...
Operating Section of Statement of Cash Flows (Indirect Method) Following are the income statement and balance...
Operating Section of Statement of Cash Flows (Indirect Method) Following are the income statement and balance sheet for Nike Inc. for the year ended May 31, 2016, and a forecasted income statement and balance sheet for 2017. Nike Inc. Income Statement For Year Ended May 31 $ millions 2016 actual 2017 Est. Revenues $ 32,376 $ 34,319 Cost of sales 17,405 18,464 Gross profit 14,971 15,855 Demand creation expense 3,278 3,466 Operating overhead expense 7,191 7,619 Total selling and administrative...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT