Answered step by step
Verified Expert Solution
Question
1 Approved Answer
b3.2 Balance Sheets Assets 2019 2018 Cash and equivalents $100 $85 Accounts receivable 275 300 Inventories 375 250 Total current assets $750 $635 Net plant
b3.2
Balance Sheets | |||
Assets | 2019 | 2018 | |
Cash and equivalents | $100 | $85 | |
Accounts receivable | 275 | 300 | |
Inventories | 375 | 250 | |
Total current assets | $750 | $635 | |
Net plant and equipment | 2,300 | 1,490 | |
Total assets | $3,050 | $2,125 | |
Liabilities and Equity | |||
Accounts payable | $150 | $85 | |
Accruals | 75 | 50 | |
Notes payable | 150 | 75 | |
Total current liabilities | $375 | $210 | |
Long-term debt | 450 | 290 | |
Total liabilities | 825 | 500 | |
Common stock | 1,225 | 1,225 | |
Retained earnings | 1,000 | 400 | |
Common equity | 2,225 | 1,625 | |
Total liabilities and equity | $3,050 | $2,125 |
Income Statements | |||
2019 | 2018 | ||
Sales | $2,240 | $1,365 | |
Operating costs excluding depreciation and amortization | 1,250 | 1,000 | |
EBITDA | $990 | $365 | |
Depreciation and amortization | 100 | 75 | |
EBIT | $890 | $290 | |
Interest | 63 | 46 | |
EBT | $827 | $244 | |
Taxes (25%) | 207 | 61 | |
Net income | $620 | $183 | |
Dividends paid | $54 | $48 | |
Addition to retained earnings | $600 | $135 | |
Shares outstanding | 100 | 100 | |
Price | $25.00 | $22.50 | |
WACC | 10.00% |
The balance in the firm's cash and equivalents account is needed for operations and is not considered "excess" cash.
Using the financial statements given above, what is Rosnan's 2019 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. Round your answer to the nearest cent.
$
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started