答案和详解如下: 29.An analyst has gathered the following information about a company: Income Statement 2005 | Sales |
| $650 | Expenses |
|
|
| COGS | $445 |
|
| Depreciation | 10 |
|
| Selling, General & Admin. | 112 |
|
| Interest | 10 |
|
|
| Total expenses |
| 577 | Pre-tax income |
| $73 | Taxes |
| 29 | Net income |
| $44 | | | | | |
Balance Sheet | Assets | 2004 | 2005 |
| Liabilities | 2004 | 2005 | Cash | 50 | 35 |
| Accts. Payable | 115 | 90 | Accts. Rec. | 120 | 140 |
| Wages Payable | 55 | 50 | Inventories | 75 | 70 |
| Bonds | 100 | 90 | Fixed Assets | 215 | 190 |
| Common Stock | 50 | 20 | Accum. Depr. | (95) | (105) |
| Retained Earnings | 45 | 80 | Total | 365 | 330 |
|
| 365 | 330 |
Note: the dividend payout ratio equals 20 percent. What is the net increase or decrease in cash? A) +$15. B) +$43. C) -$43. D) -$15. The correct answer was D) There are two ways to approach this problem. The easier way is to just take the difference in cash from the two years: $35 - $50 = -$15. The harder way is to create a statement of cash flows: CFO = Net Income (44) + (Depreciation) (10) – (increase in Accounts Receivable) (20) + (decrease in Inventory) (5) – (decrease in Accounts Payable) (25) – (decrease in Wages Payable) (5) = $9. CFI = $25 (fixed assets decreased by $25 representing a source of cash) CFF = Dividends paid ((.20)*(44)) = -9 – (decrease in bonds) (10) - (decrease in common stock) (30) = -$49. The net change in cash = 9 + 25 – 49 = -$15, or a decrease of $15. 30.A firm has net cash sales of $3,500, earnings after taxes (EAT) of $1,000, depreciation expense of $500, cost of goods sold (COGS) of $1,500, and cash taxes of $500. Also, inventory decreased by $100, and accounts receivable increased by $300. What is the firm's cash flow from operations? A) $1,200. B) $1,800. C) $2,000. D) $1,300. The correct answer was D) Indirect Method | EAT | +1,000 | Depreciation | +500 | Change in Inv. | + 100 a source | Change in Accts. Rec. | (300) a use | CFO | 1,300 |
Direct Method | Net Sales | +3,500 | Change in Accts. Rec. | (300) a use | COGS | (1,500) | Cash Taxes | (500) | Change in Inv. | +100 a source | CFO | 1,300 |
|