F. What is the cash flow to stockholders for 2020? CF to stockholder div paid -...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
F. What is the cash flow to stockholders for 2020? CF to stockholder div paid - net NEW equity raised CF to stockholder= G. What is the cash flow to creditors for 2020? CF to creditors div paid - net NEW borrowing Chuck's Charter Services Balance sheets as of Dec. 31 2019 and 2020 (in $1,000s CDN) 2019 Cash $1,100 2020 $1.150 Accounts rec $927 $964 Inventory $2,100 $2.305 Chuck's Charter Services Current assets $4,127 $4.419 2020 Income Statement (in $1,000s CDN) Net fixed assets $1,500 $1,503 Net sales $4,292 Total assets $5,627 $5,922 Cost of goods sold $3,600 2019 2020 Depreciation $180 Accounts payable $1,011 $1.059 EBIT $512 Notes payable $105 $155 Interest paid $256 Current liabilities $1,116 $1.214 Long-term debt $1,800 $1.886 Taxable income $256 Retained earnings $1,595 $1.608 Taxes $51 Total L&E $5,627 $5,922 Net income $205 A. What is the change in net working capital for 2020? ending NWC-CA-CL-4419-1214 = 3205 beginning NWC-CA-CL-4217-1116=3101 change in NWC = end NWC-beg NWC-3205-3101- $ 104 000 CAD B. What is the net capital spending for 2020? NCS end NFA - beg NFA + depreciation NCS 1503-1500+180 = $183 000 CAD C. What is the OCF for 2020? OCF = EBIT + depreciation - taxes OCF-512+180-51- $ 641 000 CAD D. What is the cash flow from assets for 2020? CF from assets = OCF - NCS - change in NWC CF from asset = 641-183-104 $354 000 CAD E. What is the dividend paid? F. What is the cash flow to stockholders for 2020? CF to stockholder div paid - net NEW equity raised CF to stockholder= G. What is the cash flow to creditors for 2020? CF to creditors div paid - net NEW borrowing Chuck's Charter Services Balance sheets as of Dec. 31 2019 and 2020 (in $1,000s CDN) 2019 Cash $1,100 2020 $1.150 Accounts rec $927 $964 Inventory $2,100 $2.305 Chuck's Charter Services Current assets $4,127 $4.419 2020 Income Statement (in $1,000s CDN) Net fixed assets $1,500 $1,503 Net sales $4,292 Total assets $5,627 $5,922 Cost of goods sold $3,600 2019 2020 Depreciation $180 Accounts payable $1,011 $1.059 EBIT $512 Notes payable $105 $155 Interest paid $256 Current liabilities $1,116 $1.214 Long-term debt $1,800 $1.886 Taxable income $256 Retained earnings $1,595 $1.608 Taxes $51 Total L&E $5,627 $5,922 Net income $205 A. What is the change in net working capital for 2020? ending NWC-CA-CL-4419-1214 = 3205 beginning NWC-CA-CL-4217-1116=3101 change in NWC = end NWC-beg NWC-3205-3101- $ 104 000 CAD B. What is the net capital spending for 2020? NCS end NFA - beg NFA + depreciation NCS 1503-1500+180 = $183 000 CAD C. What is the OCF for 2020? OCF = EBIT + depreciation - taxes OCF-512+180-51- $ 641 000 CAD D. What is the cash flow from assets for 2020? CF from assets = OCF - NCS - change in NWC CF from asset = 641-183-104 $354 000 CAD E. What is the dividend paid?
Expert Answer:
Answer rating: 100% (QA)
SOLUTION A The change in net working capital for 2020 is Ending NWC 4419 3101 131... View the full answer
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9781265553609
13th Edition
Authors: Stephen Ross, Randolph Westerfield, Bradford Jordan
Posted Date:
Students also viewed these finance questions
-
The most recent financial statements for Live Co. are shown here: Income StatementBalance Sheet Sales$19,000 Current assets$40,970 Debt$40,379 Costs11,400 Fixed assets28,669 Equity29,260 ...
-
Reading3-1 Information Technology and the Board of Directors Richard and F.Warren McFarlan firms to verify its findings and its decisions to shareholders. Read the case study: Evaluate and appraise...
-
Consider the following abbreviated financial statements for Parrothead Enterprises: a. What is owners equity for 2020 and 2021? b. What is the change in net working capital for 2021? c. In 2021,...
-
Sodium tripolyphosphate (Na5P3O10) is used in many synthetic detergents. Its major effect is to soften the water by complexing Mg2+ and Ca2+ ions. It also increases the efficiency of surfactants, or...
-
Calculating Annuities Due As discussed in the text, an ordinary annuity assumes equal payments at the end of each period over the life of the annuity. An annuity due is the same thing except the...
-
Frances is at a point when her trust of Dan is close to breaking. Perhaps his trust of her is strained, for it appears he is not leveling with her about his need for personal time. If Puma loses Dan...
-
What are the principal differences between the audit of plant assets and current assets?
-
Wieters Industries manufactures several products including a basic case for a popular smartphone. The company is considering adopting an activity-based costing approach for setting its budget. The...
-
Enter the forum and write a post discussing the role of government and compliance with foreign laws regarding buyer and supplier agreements. Your response must be substantial and analyze the topic...
-
Slopes Inc. manufactures and sells snowboards. Slopes manufactures a single model, the Pipex. In the summer of 2015, Slopes's accountant gathered the following data to prepare budgets for 2016. These...
-
On December 31, 2018, a company had assets of $35 billion and shareholders' equity of $30 billion. That same company had assets of $49 billion and shareholders' equity of $11 billion as of December...
-
A company produces steel rods. The lengths of the steel rods are normally distributed with a mean of 195.4 cm and a standard deviation of 1.9 cm. For shipment, 14 steel rods are bundled together....
-
Given that P(A) = 0.78, P(A|B) = 0.6, and P(A|Bc ) = 0.8. Find P(B) and P(B|A).
-
The completion times for a certain marathon race was 3.1 hours with a standard deviation of 0.5 hours. What can you determine about these data by using Chebyshev's Inequality with K=3? O At least 75%...
-
Q1. Let A, B, and C be three events such that: P(A)=0.5, P(B)=0.4, P(CA)=0.6, P(CA)=0.2, and P(AUB)=0.9. Then (a) P(C)= (A) 0.1 (B) 0.6 (C) 0.8 (D) 0.2 (E) 0.5 (b) P(BA)= (A) 0.0 (B) 0.9 (C) 0.1 (D)...
-
Consider the experiment of flipping a balanced coin three times independently. (a) The number of points in the sample space is (A) 2 (B) 6 (C) 8 (b) The probability of getting exactly two heads is...
-
Suppose A A"B"C" with A"(0, 0), B"(1, 5), C"(2,7) is the image of A ABC under the translation (x, y) (x + 2, y - 1) followed by the translation (x,y) (x + 1, y + 3). a. Find the coordinates of A,...
-
If a test has high reliability. O the test measures what the authors of the test claim it measures O people who take the same test twice get approximately the same scores both times O scores on the...
-
Orkazana Corp. is experiencing rapid growth. Dividends are expected to grow at 25 percent per year during the next three years, 15 percent over the following year, and then 6 percent per year...
-
Suppose the current exchange rate for the Polish zloty is Z 3.91. The expected exchange rate in three years is Z 3.98. What is the difference in the annual inflation rates for the United States and...
-
You want to be a millionaire when you retire in 40 years. How much do you have to save each month if you can earn an APR of 10.2 percent? How much do you have to save each month if you wait 10 years...
-
The bar has a diameter of \(40 \mathrm{~mm}\). If it is subjected to the two force components at its end as shown, determine the state of stress at point \(A\), and show the results on a differential...
-
The gas storage tank is fabricated by bolting together two half cylindrical thin shells and two hemispherical shells as shown. If the tank is designed to withstand a pressure of \(3 \mathrm{MPa}\),...
-
The gas storage tank is fabricated by bolting together two half cylindrical thin shells and two hemispherical shells as shown. If the tank is designed to withstand a pressure of \(3 \mathrm{MPa}\),...
Study smarter with the SolutionInn App