FIN 380 Exam 1 Notes from HW

FIN 380 Exam 1 Notes from HW - CHAPTER 2 1. Net capital...

Info iconThis preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
CHAPTER 2 1. Net capital spending = NFA end – NFA beg + Depreciation Net capital spending = $3,300,000 – 2,800,000 + 975,000 Net capital spending = $1,475,000 2. Change in NWC = NWC end – NWC beg Change in NWC = (CA end – CL end ) – (CA beg – CL beg ) Change in NWC = ($1,680 – 1,160) – ($1,210 – 860) Change in NWC = $520 – 350 = 170 3 . Cash flow to creditors = Interest paid – Net new borrowing Cash flow to creditors = Interest paid – (LTD end – LTD beg ) Cash flow to creditors = $660,000 – ($3,300,000 – 2,700,000) Cash flow to creditors = $60,000 4. Cash flow to stockholders = Dividends paid – Net new equity Cash flow to stockholders =Dividends paid – [(Common end + APIS end ) – (Common beg + APIS beg )] Cash flow to stockholders = $570,000 – [($846,450 + 7,600,000) – ($770,800 + 7,210,000)] Cash flow to stockholders = $104,350. Note, APIS is the additional paid-in surplus.
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
5. Explanation: To find the OCF, we first calculate net income. Income Statement Sales $126,600 Costs 87,000 Other expenses 4,600 Depreciation 7,000 EBIT $28,000 Interest 16,000 Taxable income $12,000 Taxes (33%) 3,960 Net income $8,040 Dividends $3,457 Additions to RE $4,583 a. OCF = EBIT + Depreciation – Taxes = $28,000 + 7,000 – 3,960 = $31,040 b. CFC = Interest – Net new LTD = $16,000 – (–6,100) = $22,100 c. CFS = Dividends – Net new equity = $3,457 – 6,300 = $-2,843 d. We know that CFA = CFC + CFS, so: CFA = $22,100 + -2,843 = $19,257 CFA is also equal to OCF – Net capital spending – Change in NWC. We already know OCF. Net capital spending is equal to: Net capital spending = Increase in NFA + Depreciation = $4,700 + 7,000 = $11,700 Now we can use: CFA = OCF – Net capital spending – Change in NWC $19,257 = $31,040 – 11,700 – Change in NWC Solving for the change in NWC gives $83, meaning the company increased its NWC by $83. 6.
Background image of page 2
The solution to this question works the income statement backwards. Starting at the bottom: Net income = Dividends + Addition to ret. earnings = $1,091 + 4,365 = $5,456 Now, looking at the income statement: EBT – EBT × Tax rate = Net income Recognize that EBT × tax rate is simply the calculation for taxes. Solving this for EBT yields: EBT = NI / (1 – tax rate) = $5,456 / (1 – .38) = $8,800 Now you can calculate: EBIT = EBT + Interest = $8,800 + 1,900 = $10,700 The last step is to use: EBIT = Sales – Costs – Depreciation $10,700 = $30,300 – 14,000 – Depreciation Solving for depreciation, we find that depreciation = $5,600
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
7. Total liabilities and owners' equity is: TL & OE = CL + LTD + Common stock + Retained earnings Solving for this equation for equity gives us: Common stock = $2,000,000 – 600,000 – 960,000 = $440,000 Refer to the table below. Corporation Growth has $79,700 in taxable income, and Corporation Income has $4,870,000 in taxable income. (Do not include the dollar signs ($). Round your answers to the nearest whole dollar amount. (e.g., 32))
Background image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 13

FIN 380 Exam 1 Notes from HW - CHAPTER 2 1. Net capital...

This preview shows document pages 1 - 5. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online