Calculating Cash Flows [LO4] Consider the following abbreviated financial statements for Parrothead Enterprises:
a. What is owners’ equity for 2014 and 2015?
b. What is the change in net working capital for 2015?
c. In 2015, Parrothead Enterprises purchased $2,080 in new fixed assets. How much in fixed assets did Parrothead Enterprises sell? What is the cash flow from assets for the year? (The tax rate is 35 percent.)
d. During 2015, Parrothead Enterprises raised $420 in new long-term debt. How much long-term debt must Parrothead Enterprises have paid off during the year? What is the cash flow to creditors?
a)
To calculate: The shareholders’ equity for 2015 and 2014.
Introduction:
Cash flow refers to the difference between the cash that comes into the business and the cash that goes out of the business. The following are the different types of cash flows in a corporation:
- Cash flow from assets:
It refers to difference between the revenues from the sale of assets and the money invested in purchasing the assets.
- Cash flow to creditors:
It refers to the interest paid to the creditors minus the net fresh debt borrowed by the company.
- Cash flow to stockholders:
It refers to the dividend paid to the shareholders of the company minus the fresh equity raised by the company.
- Operating cash flow:
It refers to the cash flow from operating activities of the firm.
Answer to Problem 22QP
The stockholders’ equity for 2014 is $2,557. The stockholders’ equity for 2015 is $3,299.
Explanation of Solution
Given information:
The current assets are $1,005, the net fixed assets are $4,144, the current liabilities are $402, and the long-term debt is $2,190 for the year 2014. The current assets are $1,089, the net fixed assets are $4,990, the current liabilities are $451, and the long-term debt is $2,329 for the year 2015.
Formulae:
Compute the total assets for 2014:
Hence, the total assets for 2014 is $5,149.
Compute the total liabilities for 2014:
Hence, the total liabilities for 2014 is $2,592.
Compute the stockholders’ equity for 2014:
Hence, the stockholders’ equity for 2014 is $2,557.
Compute the total assets for 2015:
Hence, the total assets for 2015 is $6,079.
Compute the total liabilities for 2015:
Hence, the total liabilities for 2015 is $2,780.
Compute the stockholders’ equity for 2015:
Hence, the stockholders’ equity for 2015 is $3,299.
b)
To calculate: The change in net working capital for 2015.
Answer to Problem 22QP
The change in net working capital for 2015 is $35.
Explanation of Solution
Given information:
The current assets are $1,005, and the current liabilities are $402 for the year 2014. The current assets are $1,089, and the current liabilities are $451 for the year 2015.
Formulae:
Compute the ending net working capital:
Hence, the ending net working capital is $638.
Compute the beginning net working capital:
Hence, the beginning net working capital is $603.
Compute the change in net working capital:
Hence, the change in net working capital is $35.
c)
To calculate: The cash flow from assets for 2015, and the fixed assets sold in 2015.
Answer to Problem 22QP
The cash flow from assets is $2,917. The company sold $98 worth of fixed assets.
Explanation of Solution
Given information:
The company had sales of $12,751. The costs of goods sold were $5,946. The company charged $1,136 as depreciation. It had to pay interest expenses amounting to $323. The tax rate applicable is 35 percent. The change in net working capital is $35. The net fixed assets are $4,144 for the year 2014, and the net fixed assets are $4,990 for the year 2015. The company purchased $2,080 worth of fixed assets.
Formulae:
Compute the net income:
Company P | ||
Income statement | ||
Particulars | Amount | Amount |
Net sales | $12,751 | |
Less: | ||
Costs | $5,946 | |
Depreciation | $1,136 | $7,082 |
Earnings before interest and taxes | $5,669 | |
Less: Interest paid | $323 | |
Taxable income | $5,346 | |
Less: Taxes ($5,346×35%) | $1,871 | |
Net income | $3,475 |
Hence, the net income is $3,475.
Compute the operating cash flow:
Company Q | |
Operating cash flow | |
Particulars | Amount |
Earnings before interest and taxes | $5,669 |
Add: Depreciation | $1,136 |
$6,805 | |
Less: Taxes | $1,871 |
Operating cash flow | $4,934 |
Hence, the operating cash flow is $4,934.
Compute the net capital spending:
Company Q | |
Net capital spending | |
Particulars | Amount |
Ending net fixed assets | $4,990 |
Less: Beginning net fixed assets | $4,144 |
$846 | |
Add: Depreciation | $1,136 |
Net capital spending | $1,982 |
Hence, the net capital spending is $1,982.
Compute the cash flow from assets:
The operating cash flow is $4,934. The change in net working capital is $35, and the net capital spending is $1,982.
Hence, the cash flow from assets is $2,917.
Compute the fixed assets sold:
Hence, the value of fixed assets sold is $98.
d)
To calculate: The cash flow to creditors and the amount of long-term debt paid off.
Answer to Problem 22QP
The cash flow to creditors is $184. The company paid off $281 worth of long-term debt.
Explanation of Solution
Given information:
The long-term debt is $2,190 for the year 2014, and the long-term debt is $2,329 for the year 2015. The raised $420 in new long-term debt. The company paid interest amounting to $323.
Formulae:
Compute the net new borrowing:
Hence, the net new borrowing is $139.
Compute the cash flow to creditors:
Hence, the cash flow to creditors is $184.
Compute the debt paid off:
Hence, the value of debt paid off is $281.
Want to see more full solutions like this?
Chapter 2 Solutions
Fundamentals of Corporate Finance
- AFN EQUATION Refer to problem 17-1. What additional funds would be needed if the companys year-end 2015 assets had been 4 million? Assume that all other numbers are the same. Why is this AFN different from the one you found in problem 17-1? Is the companys capital intensity the same or different? Explain.arrow_forwardAFN Equation Refer to Problem 9-1. Return to the assumption that the company had 5 million in assets at the end of 2018, but now assume that the company pays no dividends. Under these assumptions, what would be the additional funds needed for the coming year? Why is this AFN different from the one you found in Problem 9-1?arrow_forwardAFN Equation Refer to Problem 9-1. What would be the additional funds needed if the companys year-end 2018 assets had been 7 million? Assume that all other numbers, including sales, are the same as in Problem 9-1 and that the company is operating at full capacity. Why is this AFN different from the one you found in Problem 9-1? Is the companys capital intensity ratio the same or different?arrow_forward
- which one is correct please suggest? QUESTION 39 Getrag expects its sales to increase 20% next year from its current level of $4.7 million. Getrag has current assets of $660,000, net fixed assets of $1.5 million, and current liabilities of $462,000. All assets are expected to grow proportionately with sales. If Getrag has a net profit margin of 10%, what additional financing will be needed to support the increase in sales? Getrag does not pay dividends. a. $339,600 b. No financing needed, surplus of $224,400 c. No financing needed, surplus of $524,400 d. $283,200arrow_forwardQ13 Which one of the following would reduce the cash balances of a business and not reduce the profit for the year? Select one: a. Dividends paid b. Interest paid c. Remuneration to directors d. Distribution costsarrow_forwardSuppose C Manufacturings sales increase 20% over the next year. Assuming all asset accounts change proportionately to sales, there is no change in dividend or tax rate and that new growth is financed by equity, what will company be paying out in dividends for 2021? 1. $14,400 2. $12,960 3. $2,160 4. $3,600 5. $31,250arrow_forward
- 55 Ron Enterprises forecasts the free cash flows (in millions) shown below. The weighted average cost of capital is 13.0%, and the FCFs are expected to continue growing at a 5.0% rate after Year 3. What is the firm’s total corporate value, in millions? Year 1 2 3 FCF -P15.0 P10.0 P40.0 Group of answer choices P348.48 P331.06 P386.13 P366.82 P314.51arrow_forwardQuestion 41 A firm’s expected free cash flow in 2013 (FCF1) was $180 million, and expect its free cash flow has a constant growth rate at 5%. If the weight average cost of capital (WACC) for the firm is 10%, what’s the estimated value for the firm’s operating assets? $1,800 millions $3,600 millions $3,780 millions $3,980 millionsarrow_forward2. 1. 1. Given the most recent financial statements for FY2023. Sales for FY2024 are expected to grow by 10 percent. The following assumption must be held in the pro forma financial statements. The tax rate (percentage), the interest expense ($ amount), and the dividend payout ratio (percentage) will remain constant. COGS, SGA, Depreciation, all current asset accounts, Net PPE, intangibles, other assets, and accounts payable increase spontaneously with sales. Calculate the pro forma value for total assets for FY24 if the firm operates at full capacity and no new debt or equity is issued. (Enter percentages as decimals and round to 4 decimals) 2. Given the most recent financial statements for FY2023. Sales for FY2024 are expected to grow by 10 percent. The following assumption must be held in the pro forma financial statements. The tax rate (percentage), the interest expense ($ amount), and the dividend payout ratio…arrow_forward
- CASE 3 Pinocchio Inc. has a total annual cash requirement of P9,075,000 which are to be paid uniformly. Simile has the opportunity to invest the money at 24% per annum. The company spends, on the average, P40 for every cash conversion to marketable securities. Required: Please solve 4-7 4. How much is the total holding cost? 5. How much is the total transaction cost? 6. How much is the total cost of cash? 7. What will be your advice to the management?arrow_forwardINV3 P6b You are interested in determining the intrinsic value of Hoffman Inc. Your analysis shows that the firm’s growth rate will drop from its current pace by 20% each of the next two years, and then you estimate that dividends will continue to grow at the year 2 rate, with the same dividend policy in place, indefinitely. Lastly, your estimate of the required return on the firm’s equity is 12%. Hoffman’s recently published annual report shows the following financial relationships: Assets = 1.4 x Equity Current Assets = 1.7 x Current Liabilities Sales = 1.5 x Assets Net Income = 8% x Sales Dividends = 30% x Net Income Earnings per share (Basic) = $0.80 per share Use the multi-period DDM to estimate the intrinsic value of the company’s stock now, at the beginning of year 1.arrow_forwardINV3 P6a You are interested in determining the intrinsic value of Hoffman Inc. Your analysis shows that the firm’s growth rate will drop from its current pace by 20% each of the next two years, and then you estimate that dividends will continue to grow at the year 2 rate, with the same dividend policy in place, indefinitely. Lastly, your estimate of the required return on the firm’s equity is 12%. Hoffman’s recently published annual report shows the following financial relationships: Assets = 1.4 x Equity Current Assets = 1.7 x Current Liabilities Sales = 1.5 x Assets Net Income = 8% x Sales Dividends = 30% x Net Income Earnings per share (Basic) = $0.80 per share Determine the growth rate of the company for the prior and for each of the next two years.arrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningFundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningFundamentals of Financial Management (MindTap Cou...FinanceISBN:9781285867977Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning
- Fundamentals of Financial Management, Concise Edi...FinanceISBN:9781305635937Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCollege Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,