The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 407 Weeks Ago, 6 Days Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Graffiti Advertising, Inc., reported the following financial statements for the last two years.
Â
| 2016 Income Statement | |||
| Sales | $ | 565,200 | Â |
| Costs of goods sold | Â | 274,025 | Â |
| Selling and administrative | Â | 124,733 | Â |
| Depreciation | Â | 54,576 | Â |
| EBIT | $ | 111,866 | Â |
| Interest | Â | 19,296 | Â |
| EBT | $ | 92,570 | Â |
| Taxes | Â | 48,137 | Â |
| Net income | $ | 44,433 | Â |
| Dividends | $ | 9,600 | Â |
| Addition to retained earnings | $ | 34,833 | Â |
| GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2015 |
|||||||
| Cash | $ | 13,320 | Â | Accounts payable | $ | 9,504 | Â |
| Accounts receivable | Â | 18,994 | Â | Notes payable | Â | 14,508 | Â |
| Inventory | Â | 13,794 | Â | Current liabilities | $ | 24,012 | Â |
| Current assets | $ | 46,108 | Â | Â | Â | Â | Â |
| Â | Â | Â | Â | Long-term debt | $ | 136,800 | Â |
| Net fixed assets | $ | 344,426 | Â | Owner's equity | $ | 229,722 | Â |
| Total assets | $ | 390,534 |  | Total liabilities and owners’ equity | $ | 390,534 |  |
| GRAFFITI ADVERTISING, INC. Balance Sheet as of December 31, 2016 |
|||||||
| Cash | $ | 14,306 | Â | Accounts payable | $ | 10,512 | Â |
| Accounts receivable | Â | 21,099 | Â | Notes payable | Â | 16,466 | Â |
| Inventory | Â | 22,754 | Â | Current liabilities | $ | 26,978 | Â |
| Current assets | $ | 58,159 | Â | Â | Â | Â | Â |
| Â | Â | Â | Â | Long-term debt | $ | 152,000 | Â |
| Net fixed assets | $ | 406,311 | Â | Owner's equity | $ | 285,492 | Â |
| Total assets | $ | 464,470 |  | Total liabilities and owners’ equity | $ | 464,470 |  |
a.Calculate the operating cash flow.(Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Operating cash flow $
b.Calculate the change in net working capital.(Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Change in net working capital $
c.Calculate the net capital spending.(Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Net capital spending $
d.Calculate the cash flow from assets.(A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Cash flow from assets $
e.Calculate the cash flow to creditors.(Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Cash flow to creditors $
f.Calculate the cash flow to stockholders.(A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)
Cash flow to stockholders $
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------