a. Calculate the firm's net operating profit after taxes (NOPAT) for the year ended December 31, 2019 b. Calculate the firm's operating cash flow (OCF) for the year ended December 31, 2019 c. Calculate the firm's free cash flow (FCF) for the year ended December 31, 2019 d. Interpret, compare and contrast your cash flow estimate in parts (b) and (c) a. The net operating profit after taxes in (Round to the nearest dollar) Enter your answer in the answer box and then click Check Answer parts remaining Call - the balance she Data Table (NOPAT) for the or the year ended year ended Dece estimate in parts Dund to the neares Cash Keith Corporation Balance Sheets December 31 Assets 2019 2018 $1,520 $980 Marketable securities 1,820 1,170 Accounts receivable 2,040 1,780 Inventories 2,940 2,760 Total current assets $8,320 $6,690 Gross fixed assets $29,520 $28,060 Less: Accumulated depreciation 14,700 13,080 Net fixed assets $14,820 $14,980 Total assets $23,140 $21,670 Liabilities and Stockholders' Equity Accounts payable $1,600 $1,490 Notes payable 2,810 2,170 Accruals 230 270 Total current liabilities $4,640 $3,930 Long-term debt $5,070 $4,880 Total liabilities $9,710 $8,810 Common stock $10,010 $10,010 Retained earnings 3,420 2,850 Total stockholders' equity $13,430 $12,860 Total liabilities and stockholders' equity $23,140 $21,670 (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.) Income Statement Data (2019) Depreciation expense $1,620 Earnings before interest and taxes (EBIT) 2.680 box and then click Check Ans Print Done ws Consider the balance sh Data Table profit after taxes (NOPAT) forth h flow (OCF) for the year ended (FCF) for the year ended Dece your cash flow estimate in parts es is s (Round to the neares Cash $1,520 $980 Marketable securities 1,820 1,170 Accounts receivable 2,040 1,780 Inventories 2,940 2.760 Total current assets $8,320 $6,690 Gross fixed assets $29,520 $28,060 Less: Accumulated depreciation 14,700 13,080 Net fixed assets $14,820 $14,980 Total assets $23,140 $21,670 Liabilities and Stockholders' Equity Accounts payable $1,600 $1,490 Notes payable 2,810 2,170 Accruals 230 270 Total current liabilities $4,640 $3,930 Long-term debt $5,070 $4,880 Total liabilities $9,710 $8,810 Common stock $10,010 $10,010 Retained earnings 3,420 2,850 Total stockholders' equity $13.430 $12.860 Total liabilities and stockholders' equity $23,140 $21,670 (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.) Income Statement Data (2019) Depreciation expense $1,620 Earnings before interest and taxes (EBIT) 2.680 Interest expense 373 Net profits after taxes 1,823 Tax rate 21% in the answer box and then click Check Ans Print Dono
