Question

Schwert Corp. shows the following information on its 2015 statement of comprehensive income: sales = $167,000;...

Schwert Corp. shows the following information on its 2015 statement of comprehensive income: sales = $167,000; costs = $91,000; other expenses = $5,400; depreciation expense = $8,000; interest expense = $11,000; taxes = $18,060; dividends = $9,500.
In addition, you’re told that the firm issued $7,250 in new equity during 2015 and redeemed$7,100 in outstanding long-term debt.

1. What is the 2015 operating cash flow?
2. What is the 2015 cash flow to creditors?
3. What is the 2015 cash flow to shareholders?
4. If net fixed assets increased by $22,400 during the year, what was the addition to net working capital?

Homework Answers

Answer #1

1. OCF for 2015

OCF = Sales - Cost - Other Expenses - Taxes

OCF = 167000 - 91000 - 5400 - 18060

OCF for 2015 = $52540

2. 2015 cash flow to creditors

2015 cash flow to creditors = Interest + Net New Long Term Debt redeemed

2015 cash flow to creditors = $11000 + 7100

2015 cash flow to creditors = $18100

3. 2015 cash flow to shareholders

2015 cash flow to shareholders = Dividends - Equity Issued

2015 cash flow to shareholders = 9500 - 7250

2015 cash flow to shareholders = $2250

4. Addition to Net Working Capital

Cash Flow from Assets = Operating Cash Flow - Net Capital Spending - Change in NWC

Cash Flow to Creditors + Cash Flow to Shareholder = Operating Cash Flow - Increase in Fixed Assets - Depreciation - Change in NWC

18100 + 2250 = 52540 - 22400 - 8000 - Change in NWC

Addition to net working capital = $1790

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
Ogden Enterprises. shows the following information on its 2018 income statement: sales = $167,000; costs =...
Ogden Enterprises. shows the following information on its 2018 income statement: sales = $167,000; costs = $88,600; other expenses = $4,900; depreciation expense = $11,600; interest expense == $8,700; taxes = $18,620; dividends = $9,700. In addition, you’re told that the firm issued $2,900 in new equity during 2018, and redeemed $4,000 in outstanding long-term debt. a. What is the 2018 operating cash flow? b. What is the 2018 cash flow to creditors? c. What is the 2018 cash flow...
Schwert Corp. shows the following information on its 2017 income statement: sales = $227,000; costs =...
Schwert Corp. shows the following information on its 2017 income statement: sales = $227,000; costs = $129,000; other expenses = $7,900; depreciation expense = $14,200; interest expense = $13,700; taxes = $21,770; dividends = $10,500. In addition, you’re told that the firm issued $5,200 in new equity during 2017 and redeemed $3,700 in outstanding long-term debt. 1.) What was the 2017 operating cash flow? (Do not round intermediate calculations.) 2.) What was the 2017 cash flow to creditors? (Do not...
Square Hammer Corp. shows the following information on its 2018 income statement: Sales = $215,000; Costs...
Square Hammer Corp. shows the following information on its 2018 income statement: Sales = $215,000; Costs = $104,000; Other expenses = $5,800; Depreciation expense = $9,000; Interest expense = $14,000; Taxes = $28,770; Dividends = $9,900. In addition, you're told that the firm issued $8,000 in new equity during 2018 and redeemed $9,600 in outstanding long-term debt. a. What is the 2018 operating cash flow? b. What is the 2018 cash flow to creditors?
Jetson Spacecraft Corp. shows the following information on its 2009 income statement: sales = $202,000; costs...
Jetson Spacecraft Corp. shows the following information on its 2009 income statement: sales = $202,000; costs = $96,000; other expenses = $4,800; depreciation expense = $9,000; interest expense = $14,100; taxes = $23,430; dividends = $9,900. In addition, you're told that the firm issued $7,300 in new equity during 2009 and redeemed $8,900 in outstanding long-term debt. (a) What is the 2009 operating cash flow? (b) What is the 2009 cash flow to creditors? (c) What is the 2009 cash...
2. Building an Income Statement Shelton, Inc., has sales of $435,000, costs of $216,000, depreciation expense...
2. Building an Income Statement Shelton, Inc., has sales of $435,000, costs of $216,000, depreciation expense of $40,000, interest expense of $21,000, and a tax rate of 35 percent. What is the net income for the firm? Suppose the company paid out $30,000 in cash dividends. What is the addition to retained earnings? 8. Cash Flow to Creditors The 2014 balance sheet of Jordan’s Golf Shop, Inc., showed long-term debt of $1.625 million, and the 2015 balance sheet showed long-term...
Weiland Co. shows the following information on its 2016 income statement: sales = $156,500; costs =...
Weiland Co. shows the following information on its 2016 income statement: sales = $156,500; costs = $81,200; other expenses = $4,500; depreciation expense = $10,200; interest expense = $7,700; taxes = $18,515; dividends = $7,550. In addition, you're told that the firm issued $3,300 in new equity during 2016 and redeemed $5,300 in outstanding long-term debt.    a. What is the 2016 operating cash flow? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g.,...
Weiland Co. shows the following information on its 2016 income statement: sales = $153,000; costs =...
Weiland Co. shows the following information on its 2016 income statement: sales = $153,000; costs = $81,900; other expenses = $5,200; depreciation expense = $10,900; interest expense = $8,400; taxes = $16,330; dividends = $7,200. In addition, you're told that the firm issued $2,600 in new equity during 2016 and redeemed $3,900 in outstanding long-term debt.    a. What is the 2016 operating cash flow? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g.,...
Weiland Co. shows the following information on its 2016 income statement: sales = $159,000; costs =...
Weiland Co. shows the following information on its 2016 income statement: sales = $159,000; costs = $80,700; other expenses = $4,000; depreciation expense = $9,700; interest expense = $7,200; taxes = $20,090; dividends = $7,800. In addition, you're told that the firm issued $3,800 in new equity during 2016 and redeemed $6,300 in outstanding long-term debt. a. What is the 2016 operating cash flow? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)...
2015 income statement: sales = $388,808; costs = $172,679; other expenses = $8,133; depreciation expense =...
2015 income statement: sales = $388,808; costs = $172,679; other expenses = $8,133; depreciation expense = $19,452; interest expense = $14,342; taxes = $18,835; dividends = $10,848. In addition, you’re told that the firm issued $6,065 in new equity during 2015 and redeemed $5,905 in outstanding long-term debt. If net fixed assets increased by $22,525 during the year, what was the addition to NWC?
Z - Flooring Inc. shows the following information on its 2018 financial statements: Sales =$150,000; COGS=$78,500;...
Z - Flooring Inc. shows the following information on its 2018 financial statements: Sales =$150,000; COGS=$78,500; other operating expenses=$4,500; depreciation expenses=$10,100; interest expenses=$7,900; tax rate is 25%; dividends=$5,400. In addition, you are told that the firm issued $3,200 in new equity throughout the year, and redeemed $3,000 in outstanding long term debt. It also executed $4,000 stock buy back. (Step by Step) What is Z – Flooring Inc’s 2018 operating cash flow, cash flow to stock holders, and cash flow...