a What is net income for 2009 b What is the operating cash flow for 2009 c What

A what is net income for 2009 b what is the operating

This preview shows page 5 - 10 out of 22 pages.

a. What is net income for 2009? b. What is the operating cash flow for 2009? c. What is the cash flow from assets for 2009? Is this possible? Explain. d. If no new debt was issued during the year, what is the cash flow to creditors? What is the cash flow to stockholders? Explain and interpret the positive and negative signs of your answers in (a) through (d).
Image of page 5
5 #3: Income Statement Sales $22,800 Cost of goods sold 16,050 Depreciation 4,050 EBIT $ 2,700 Interest 1,830 Taxable income $ 870 Taxes (34%) 296 Net income $ 574 b . What is the operating cash flow for 2009? OCF = EBIT + Depreciation (EBIT*0.34) = $2700 + $4,050 $918 = $5,832 a . What is net income for 2009?
Image of page 6
6 c . What is the cash flow from assets for 2009? Is this possible? Explain. CFFA = OCF Change in NOWC Net capital spending Change in NOWC = NOWC end NOWC beg = (CA end CL end ) (CA beg CL beg ) = ($5,930 3,150) ($4,800 2,700) = $2,780 2,100 = $680; assuming that the current liabilities are non-interest bearing Net capital spending = NFA end NFA beg + Depreciation = $16,800 13,650 + 4,050 = $7,200 CFFA = OCF Change in NOWC Net capital spending = $5,832 680 7,200 = $2,048 CFFA is negative because the firm invested heavily in both fixed assets and net working capital resulting in negative CFFA
Image of page 7