FIN 300 Lecture Notes - Lecture 8: Society Of Experimental Test Pilots, Inventory Turnover, Operating Cash Flow
Document Summary
Get access
Related Documents
Related Questions
Volbeat Corp. shows the following information on its 2015 income statement: sales = $380,000; costs = $300,000; other expenses = $7,900; depreciation expense = $15,000; interest expense = $13,000; taxes = $15,435; dividends = $10,000. In addition, youâre told that the firm issued $4,500 in new equity during 2015 and redeemed $3,000 in outstanding long-term debt.
| a. | What is the 2015 operating cash flow? (Do not round intermediate calculations.) |
| Operating cash flow | $ |
| b. | What is the 2015 cash flow to creditors? (Do not round intermediate calculations.) |
| Cash flow to creditors | $ |
| c. | What is the 2015 cash flow to stockholders? (Do not round intermediate calculations.) |
| Cash flow to stockholders | $ |
| d. | If net fixed assets increased by $20,000 during the year, what was the addition to NWC? (Do not round intermediate calculations.) |
| Addition to NWC | $ |
| Calculating Cash Flows. Weiland Co. shows the following information on its 2014 income statement: sales = $167,000; costs = $88,600; other expenses = $4,900; depreciation expense = $11,600; interest expense = $8,700; taxes = $18,620; dividends = $9,700. In addition, youâre told that the firm issued $2,900 in new equity during 2014, and redeemed $4,000 in outstanding long-term debt. | ||
| a. Calculating Cash Flows. What is the 2014 operating cash flow? | ||
| b. What is the 2014 cash flow to creditors? | ||
| c. What is the 2014 cash flow to stockholders? | ||
| d. If net fixed assets increased by $23,140 during the year, what was the addition to NWC? |
Just need the last two questions answered A and B at the bottom of the document
Youâre the chief financial officer (CFO) of Worldwide
Widget Manufacturing, Inc. The company manufactures and
sells widgets at factories in the United States and internationally.
Listed below are partial financial statements for Worldwide
Widget Manufacturing, Inc. Fill in the missing information in
each of the following financial statements. Answer spaces are
given below.
Worldwide Widget Manufacturing, Inc.
Balance Sheet as of December 31, 2015 and 2014
(in millions of dollars)
| 2015 | 2016 | 2015 | 2016 | ||
| Assets Current Assets: | Liabilities and Equity Current Liabilities: | ||||
| Cash and markatable securities | $427 | $322 | Accured wages and taxes | $309 | $257 |
| Accounts Receivable | a.? | 259 | Accounts payable | 381 | b.? |
| Inventory | 815 | 797 | Notes Payable | $492 | $421 |
| Total | $1,542 | $1,378 | Total | $1,182 | $997 |
| Fixed Assets: | Long-term debt: | $1,934 | c.? | ||
| Gross plant and equipment | d.? | $2,817 | Total | 3,116 | 2,956 |
| Less:depreciation | 368 | 254 | Stockholder's equity: | ||
| Net plant and equipment | $2,872 | $2,563 | Preferred stock ( 30 million shares) | $30 | $30 |
| Other long term assets | 521 | 487 | Common stock and paid in surplus (250 million shares) | 300 | e.? |
| Retained earnings | 1,489 | 1,142 | |||
| Total FA | f.? | $3,050 | Total Equity | $1,819 | $1,472 |
| Total Assets | $4,935 | $4,428 | Total liabilities and equity | $4,935 | $4,428 |
A. Accounts receivable for 2015_______300
B. Accounts payable for 2014_______319
C. Gross plant and equipment for 2015_______1959
D. Long-term debt for 2014_______3240
E. Common stock and paid-in surplus (250 million shares) for 2014_______300
F. Total FA for 2015_______3393
Worldwide Widget Manufacturing, Inc. Income Statement for Years Ending December 31, 2015 and 2014(in millions of dollars)
| 2015 | 2014 | |
| Net Sales | g. | $2018 |
| Less: Cost of Goods Sold | 753 | h.? |
| Gross Profits | $1,623 | $1,189 |
| Less: Other Operating Expense | 423 | 167 |
| Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $1,200 | $1,022 |
| Less: Depreciation | 114 | 114 |
| Earning before interest and taxes (EBIT) | $1,086 | $908 |
| Less: Interest | i.? | 128 |
| Earnings:before Taxes (EBT) | $949 | $780 |
| Less:Taxes | j.? | 23 |
| Net Income | $664 | $546 |
| Less:Preferred stock dividends | 98 | 98 |
| Net income available to common stock holders | $566 | $448 |
| Less:Common stock dividends | 219 | 199 |
| Addition to retained earnings Per common share data: | $347 | $249 |
| Earnings per share (EPS) | k.? | $1.79 |
| Dividends per share (DPS) | $0.88 | l. ? |
| Book Value per share (BVPS) | m.? | $5.77 |
| Market Value per share (MVPS) | $23.97 | $22.47 |
g. Net sales for 2015_______2376
h. Less: Cost of goods sold for 2014_______829
i. Less: Interest for 2015_______137
j. Less: Taxes for 2015_______285
k. Earnings per share (EPS) for 2015_______1.88
l. Dividends per share (DPS) for 2014_______.73
m. Book value per share (BVPS) for 2015_______7.16
Worldwide Widget Manufacturing, Inc.
Statement of Cash Flows for Year Ending December 31, 2015
(in millions of dollars)â
| Section A: Cash Flows from operating activities | |
| Net Income | n.? |
| Additions (source of cash): Depreciation | 114 |
| Increase in accrued wages and taxes | o.? |
| Increase in accounts payable | 62 |
| Subtractions (use of cash): Increase in accounts receivable | -41 |
| Increase in inventory | p.? |
| Net Cash flow from operating activities | q.? |
| Section B: Cash Flows from investing activities subtractions: Increase in fixed assets | -$343 |
| Increase in other long-term assests | r.? |
| Net Cash flow from investing activities | s.? |
| Section C. Cash flows from financing activities Additions: Increase in notes payable | t.? |
| Increase in common and preferred stock | 0 |
| Subtractions: Decrease in long-term debt | -25 |
| Pay dividends | u.? |
| Net Cash flow from financing activities Section D. Net Change in cash and marketable securities | v.? $105 |
n. Net income_______664
o. Increase in accrued wages and taxes_______52
p. Increase in inventory_______18
q. Net cash flow from operating activities_______833
r. Increase in other long-term assets_______34
s. Net cash flow from investing activities_______-377
t. Increase in notes payable_______71
u. Pay dividends_______317
v. Net cash flow from financing activities_______-271
Worldwide Widget Manufacturing, Inc.
Statement of Retained Earnings as of December 31, 2015
(in millions of dollars)
| Balance of retained earnings, December 31,2014 | $1,142 | |
| Plus: Net income for 2015 | w.? | |
| Less: Cash dividends paid | 0 | 0 |
| Preferred stock | x.? | |
| Common Stock | 219 | |
| Total cash dividends paid | 317 | |
| Balance of retained earnings, December 31,2015 | $1,489 |
w. Plus: Net income for 2015 _______664
x. Preferred stock _______98
2. Youâll need to compare your companyâs ratios with the industryâs standards.
Worldwide Widget Manufacturing, Inc.
| Company | Industy | Comparison | |
| Current Ratio | 2.2 times | ||
| Quick Ratio | 1.1 times | ||
| Cash Ratio | 0.35 times | ||
| Inventory turnover | 2 times or 1 time | ||
| Days' sales in inventory | 135 days or 335 days | ||
| Average payment period | 110 days | ||
| Sales to working capital | 3 times | ||
| Total asset turnover | 0.6 times | ||
| Debt-to equity | 1.1 times | ||
| Profit margin | 16.5% | ||
| Gross profit margin | 48.13% | ||
| ROA | 8.78% | ||
| ROE | 19.45% | ||
| Divident payout | 32% |
A. Use the information found in Worldwide Widget Manufacturingâs financial statements
to calculate all of the listed financial ratios in the above table for your
company. Then, for each ratio, provide a comparison of the companyâs result
with the industry standards, indicating if your companyâs results are lower than,
higher than, slower than, or faster than the industry standards.
B. Calculate your companyâs internal and sustainable growth rates.
