Taxes 18,200
Netincome $ 33,800
Dividends $ 7,500
Additiontoretainedearnings 26,300
Dividendspaidplustheadditiontoretainedearningsmustequalnetincome,so:
Netincome=Dividends+Additiontoretainedearnings
Additiontoretainedearnings=$33,800–7,500
Additiontoretainedearnings=$26,300
So,theoperatingcashflowis:
OCF=EBIT+Depreciation–Taxes
OCF=$59,800+10,300–18,200
OCF=$51,900
(b)
Thecashflow tocreditors is theinterest paid, minusany new borrowing. Sincethecompanyredeemed
longtermdebt,thenetnewborrowingisnegative.So,thecashflowtocreditorsis:
Cashflowtocreditors=Interestpaid–Netnewborrowing
Cashflowtocreditors=$7,800–(–$5,100)
Cashflowtocreditors=$12,900
(c)
Thecashflowtostockholdersisthedividendspaidminusanynewequity.So,thecashflowto
stockholdersis:
Cashflowtostockholders=Dividendspaid–Netnewequity
Cashflowtostockholders=$7,500–3,200
Cashflowtostockholders=$4,300
(d)
Inthiscase,tofindtheadditiontoNWC,weneedtofindthecashflowfromassets.Wecanthenusethe
cashflowfromassetsequationtofindthechangeinNWC.Weknowthatcashflowfromassetsisequal
tocashflowtocreditorspluscashflowtostockholders.So,cashflowfromassetsis:
Cashflowfromassets=Cashflowtocreditors+Cashflowtostockholders
Cashflowfromassets=$12,900+4,300
Cashflowfromassets=$17,200
Netcapitalspendingisequaltodepreciationplustheincreaseinfixedassets,so:
Netcapitalspending=Depreciation+Increaseinfixedassets
Netcapitalspending=$10,300+20,550
Netcapitalspending=$30,850
NowwecanusethecashflowfromassetsequationtofindthechangeinNWC.Doingso,wefind:
Cashflowfromassets=OCF–ChangeinNWC–Netcapitalspending
$17,200=$51,900–ChangeinNWC–30,850
ChangeinNWC=$3,850
Worksheet Difficulty:Intermediate
Problem214CalculatingTotalCashFlows
[LO4]
LearningObjective:0204Determinea
firm’scashflowfromitsfinancial
statements.