a.
To compute: The net operating working capital of Company B.
Financial Statements: A part of annual report that is attributed to the financials of the company for an accounting period is called financial statements. These include income statement, statement of
Net Operating Working Capital: The difference of current assets and current liabilities is called working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called net operating working capital.
a.
Explanation of Solution
Given (for 2014),
Accounts payable are $10,800.
Accruals are $7,600.
Current assets are $72,125.
Formula to compute net operating working capital,
Substitute $10,800 for accounts payable, $7,600 for accruals and $72,125 for current assets.
Given (for 2013),
Accounts payable are $9,000.
Accruals are $6,000.
Current assets are $59,000.
Formula to compute net operating working capital,
Substitute $9,000 for accounts payable, $6,000 for accruals and $59,000 for current assets.
So, Company B has net operating working capital of $53,725 and $44,000 in 2014 and 2013, respectively.
b.
To compute: The
Free Cash Flow: The cash generated over and above required by business operations and capital expenditure is called free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.
b.
Explanation of Solution
Cash flow statement to show free cash flow:
| Particulars |
Amount ($) |
| Operating Activities | |
| Net income | 22,350 |
| Depreciation and amortization | 5,000 |
| Increase in accounts receivable | (5,000) |
| Increase in inventories | (7,125) |
| Increase in accounts payable | 1,800 |
| Increase in accruals | 1,600 |
| Net cash provided by operating activities | 18,625 |
| Long-Term Investing Activities | |
| Plant and equipment increased | (8,000) |
| Net cash used in investing activities | (8,000) |
| Financing Activities | |
| Increase in notes payable | 1,550 |
| Dividends Paid | (11,175) |
| Net cash used in financing activities | (9,625) |
| Net increase in cash | 1,000 |
| Cash at the beginning of the year | 13,000 |
| Cash at the end of the year | 14,000 |
Table (1)
So, Company B’s free cash flow for 2014 is $1,000.
c.
To prepare: The statement of
Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.
c.
Explanation of Solution
Statement of stockholders’ equity:
| Shares | Amount |
Retained Earnings |
Total Stockholders’ Equity |
|
| Balances, December 31, 2013 | 5,000 | 50,000 | 20,850 | 70,850 |
| 2014 Net income | 22,350 | |||
| Cash dividends | (11,175) | |||
| Additional to retained earnings | 11,175 | |||
| Balances, December 31, 2014 | 82,025 |
So, Company B has stockholders’ equity of $82,025 at the end of year 2014.
d.
To compute: The economic value added for Company B.
Economic Value Added (EVA): It is a measure along with market value added, to evaluate management’s performance. It considers the
d.
Explanation of Solution
Given,
Net operating income is $39,000.
Income tax rate is 40%.
Total invested capital $97,025.
After tax percentage cost of capital is 10%.
Formula to compute economic value added,
Substitute $39,000 for operating income, 40% for tax rate, $97,025 for invested capital and 10% for after tax percentage cost of capital.
Working note:
Calculation of total invested capital,
So, the economic value added is $13,697.5.
e.
To compute: The market value added for Company B.
Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.
e.
Explanation of Solution
Given,
Book value of common equity is $50,000.
Stock price is $20 per share.
Number of shares outstanding are 5,000.
Formula to compute market value added,
Substitute $50,000 for common book value of equity, $20 for stock price and 5,000 for number of shares outstanding.
So, the market value added is $50,000.
To determine: The dividends paid by Company N.
Statement of Stockholders’ Equity: Statement of stockholders’ equity reports the opening and closing balance of stockholder’s equity with the changes incurred during the accounting period.
Explanation of Solution
Statement of retained earnings for Company N:
| Accounts Title |
Amount ($) |
| Beginning Balance | 780,000,000 |
| Add: Net Income | 50,000,000 |
| Retained Earnings Available | 830,000,000 |
| Less: Dividends | (20,000,000) |
| Ending Balance | 810,000,000 |
Table (2)
Working note:
So, the amount of dividends paid is $20,000,000.
Want to see more full solutions like this?
Chapter 3 Solutions
Fundamentals of Financial Management, Concise Edition (with Thomson ONE - Business School Edition, 1 term (6 months) Printed Access Card) (MindTap Course List)
- The Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2018 (Millions of Dollars) Assets Liabilities and Equity Cash and equivalents $ 15 Accounts payable $ 100 Accounts receivable 515 Accruals 220 Inventories 830 Notes payable 230 Total current assets $ 1,360 Total current liabilities $ 550 Net plant and equipment 2,550 Long-term bonds 1,500 Total liabilities $ 2,050 Common stock (100 million shares) 260 Retained earnings $ 1,600 Common equity $ 1,860 Total assets $ 3,910 Total liabilities and equity $ 3,910 Davidson Corporation: Income Statement for Year Ending December 31, 2018 (Millions of Dollars) Sales $ 6,000 Operating costs excluding depreciation and amortization 3,780 EBITDA $ 2,220 Depreciation and amortization 420 EBIT $ 1,800 Interest 164 EBT $ 1,636 Taxes…arrow_forwardDavidson Corporation: Balance Sheet as of December 31, 2021 (millions of dollars) Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets EBIT Interest Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (100 million shares) Retained earnings Common equity $ 3,730 Total liabilities and equity EBT Taxes (25%) Net income 20 585 840 Davidson Corporation: Income Statement for Year Ending December 31, 2021 (millions of dollars) Sales Operating costs excluding depreciation and amortization EBITDA Depreciation and amortization Common dividends paid Earnings per share $ 1,445 2,285 130 220 230 580 1,500 $ 2,080 250 $ 1,400 $1,650 $ 3,730 $ $ 9,500 7,570 $ 1,930 480 $ 1,450 150 $ $ 1,300 325 975 335 9.75arrow_forward...///// Acme Company Balance Sheet As of January 5, 2023 (amounts in thousands) Cash 8,400 Accounts Payable 2,800 Accounts Receivable 4,700 Debt 3,400 Inventory 4,200 Other Liabilities 900 Property Plant & Equipment 17,200 Total Liabilities 7,100 Other Assets 2,800 Paid-In Capital 6,700 Retained Earnings 23,500 Total Equity 30,200 Total Assets 37,300 Total Liabilities & Equity 37,300 Update the balance sheet above to reflect the transactions below, which occur on January 6, 2023 1. Sell product for $25,000 with historical cost of $20,000 2. Sell product for $30,000 with historical cost of $24,000 3. Sell product for $20,000 with historical cost of $16,000 What is the final amount in Retained Earnings? help plz thank u smarrow_forward
- The Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2021 (millions of dollars) Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets EBIT Interest EBT Taxes (25%) Net Income $ Common dividends paid Earnings per share Liabilities and Equity 20 Accounts payable 525 Accruals 850 Notes payable $ 1,395 2,525 Davidson Corporation: Income Statement for Year Ending December 31, 2021 (millions of dollars) Total current liabilities Long-term bonds Total liabilities Common stock (100 million shares) Retained earnings Common equity $ 3,920 Total llabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA Depreciation and amortization $ Shares Common Stock $ $ $ $ 130 280 230 640 1,500 $ 2,140 280 $ 5,750 4,440 $ 1,310 240 $ 1,070 190 880 220 660 $ $ $ a. Construct the statement of stockholders' equity for December 31,…arrow_forwardABCD Corp Balance Sheet and Income Statement for the period as at December 31, 2014 Balance Sheet Assets RM Cash 72,000 Accounts receivable 439,000 Inventories 894,000 Total current assets1,405,000 Fixed Assets 431,000 Total Assets1,836,000 Liabilities Accounts and Notes payable 432,000 Accruals 170,000 Total Current Liabilities 602,000 Long term debt 404,290 Common stock 575,000 Retained Earnings 254,710 Total Liabilities & Equity1,836,000 Income Statement Sales 4,290,000 Cost of goods sold 3,580,000 Selling, general, and administrative expenses 370,320 Depreciation 159,000 Earnings before taxes (EBT) 180,680 Taxes (40%) 72,272 Net Income 108,408 Per Share Data EPS RM4.71 Cash dividends per share RM0.95 P/E ratio 5 x Market Price (average) RM23.57 Number of Shares Outstanding 23,000 INDUSTRY FINANCIAL RATIO 1. Quick ratio 1.0x 2. Current ratio 2.7x 3. Inventory turnover 7.0x 4. Days sales outstanding 32 days 5. Fixed asset turnover 13.0x 6.…arrow_forwardStatement of Cash FlowPresented below are the financial statements for the Amphlett Corporation, as of year-end 2012 and 2013. AMPHLETT CORPORATIONConsolidated Balance Sheets As of Year-End ($ thousands) 2013 2012 Assets Current Cash $18,000 $108,000 Marketable securities 240,000 - Accounts receivable (net) 708,000 528,000 Inventory 720,000 738,000 Total current assets 1,686,000 1,374,000 Noncurrent Long-term investments 372,000 468,000 Property & equipment 2,160,000 1,320,000 Less: Accumulated depreciation (600,000) (600,000) Property & equipment (net) 1,560,000 720,000 Intangibles (net) 114,000 126,000 Total noncurrent assets 2,046,000 1,314,000 Total assets $3,732,000 $2,688,000 Liabilities & Shareholders' Equity Accounts payable $1,080,000 $1,020,000 Short-term bank debt 228,000 - Total liabilities 1,308,000 1,020,000…arrow_forward
- Cash Flow Problem Mega Corporation real account balances as of December 31, 2016 are given below: Cash P 1,600,000 Accounts Receivable, net 1,440,000 Buildings and Equipment 6,000,000 Accumulated Depreciation ( 2,000,000) Leaseholds 720,000 Accounts Payable 760,000 Common Stock, no par value 4,600,000 Retained Earnings 2,400,000…arrow_forwardFinancing Activities on the Statement of Cash Flows Cosmat Inc. reported net income of $128,000 for 20Y9. The liability and equity accounts from the company’s comparative balance sheet are as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Accounts payable $57,920 $53,810 Dividends payable 20,000 16,000 Bonds payable 290,000 450,000 Common stock, $10 par value 180,000 120,000 Paid-in capital in excess of par—common stock 328,000 232,000 Retained earnings 488,000 375,000 During the year, the company retired bonds payable at their face amount, declared dividends of $15,000, and issued 6,000 shares of common stock for $26 per share. Prepare the Cash Flows from (used for) Financing Activities section of the statement of cash flows. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or any negative adjustments. Cosmat Inc.Statement of Cash Flows (partial) Cash flows from (used for)…arrow_forwardFinancing Activities on the Statement of Cash Flows Cosmat Inc. reported net income of $128,000 for 20Y9. The liability and equity accounts from the company's comparative balance sheet are as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Accounts payable $57,920 $53,810 Dividends payable 20,000 16,000 Bonds payable 290,000 450,000 Common stock, $10 par value 180,000 120,000 Paid-in capital in excess of par-common stock 328,000 232,000 Retained earnings 488,000 375,000 During the year, the company retired bonds payable at their face amount, declared dividends of $15,000, and issued 6,000 shares of common stock for $26 per share. Prepare the Cash Flows from (used for) Financing Activities section of the statement of cash flows. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or aný negative adjustments. Cosmat Inc. Statement of Cash Flows (partial) Cash flows from (used for) financing activities:arrow_forward
- Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Shoats as of December 31 2018 2017 Assets Cash and equivalonts $ 15,000 $ 14,000 Accounts recalvable 35,000 30,000 Inventories 33,320 27,000 Total current assots $ 83320 $ 71,000 Nat plant and equipment 48,000 46,000 Total assets $131,320 $117,000 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Accruals R000 6,000 Notes payable 7,000 5,050 Total current labilities $ 25,100 $ 20,050 Long term bonds 20,000 20,000 Total labilnies $ 45,100 $ 40,050 Common stock (4,000 shares) 40,000 40,000 Retained earnings 46,220 36,950 Common oquity $ 86,220 $ 76,950 Total labilites and equity $131,320 $117,000 Income Statement for Year Ending Decomber 31, 2018 Sales $210,000 Operating costs excluding depredation andamortzation 160,000 EBITDA $ 50,000 Depraciation and amortization 6,000 $ 44,000 5,350 $ 38,650 EBIT Interast EBT Taxes (40%) 15,460 Not income $ 23,190 Dividends paid $…arrow_forwardThe Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2021 (millions of dollars) Assets Cash and equivalents Accounts receivable Inventories Total current assets. Net plant and equipment Total assets EBIT Interest EBT Taxes (25%) Net Income Common dividends paid Earnings per share Liabilities and Equity $ 20 Accounts payable 470 Accruals Balances, 12/31/20 2021 Net Income Cash dividends Addition to RE 890 Notes payable $ 1,380 2,520 Davidson Corporation: Income Statement for Year Ending December 31, 2021 (millions of dollars) Sales Operating costs excluding depreciation and amortization EBITDA Depreciation and amortization Total current liabilities Long-term bonds Total liabilities Common stock (100 million shares) Retained earnings Common equity $ 3,900 Total llabilities and equity $ Shares $ $ $ $ 140 250 220 610 1,510 $ 2,120 280 $ 1,500 $ 1,780 $ 3,900 $5,500 4,470 $ 1,030 $ $ a. Construct the…arrow_forwardArlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Total llabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA Depreciation & amortization EBIT Interest EBT Taxes (25%) Net Income Dividends pald Income Statement for Year Ending December 31, 2021 2021 Balances, 12/31/20 2021 Net Income Cash Dividends Addition to retained earnings Balances, 12/31/21 $ 15,000 35,000 34,190 $ 84,190 48,000 $132,190 $ 10,100 7,300 6,200 $ 23,600 15,000 $ 38,600 60,000 33,590 $ 93,590 $132,190 c. Construct Arlington's 2021 statement of stockholders' equity. Shares $ 2020 $ 13,000 30,000 28,000…arrow_forward
Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning