Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Balance Sheets 2019 2018 Assets Cash and equivalents $100 $85 Accounts receivable 275 300 Inventories 375 250 Total current assets $750 $635 Net plant and
Balance Sheets | |||
2019 | 2018 | ||
Assets | |||
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 | $2,165 | $1,485 | |
Operating costs excluding depreciation and amortization | 1,250 | 1,000 | |
EBITDA | $915 | $485 | |
Depreciation and amortization | 100 | 75 | |
EBIT | $815 | $410 | |
Interest | 63 | 46 | |
EBT | $752 | $364 | |
Taxes (25%) | 188 | 91 | |
Net income | $564 | $273 | |
Dividends paid | $54 | $48 | |
Addition to retained earnings | $510 | $225 | |
Shares outstanding | 100 | 100 | |
Price | $25.00 | $22.50 | |
WACC | 10.00% |
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.
The answer should be -224 but would like help knowing how to get there!
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