Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Based on the financial statements given below, calculate: 1) FCFF starting with the net income figure 2) FCFE starting with the net income figure 3)

Based on the financial statements given below, calculate: 1) FCFF starting with the net income figure 2) FCFE starting with the net income figure 3) FCFE starting with cash flows from operations 4) FCFE starting with EBITDA (and calculating first the FCFF) NB! Show all the calculations!

image text in transcribed

image text in transcribed

image text in transcribed

image text in transcribed

\begin{tabular}{|c|c|c|} \hline \multicolumn{2}{l|}{ LIABILITIES AND SHAREHOLDERS' EQUITY } \\ \hline Current Liabilities & 590 & 634 \\ \hline Accounts payable & 600 & 620 \\ \hline Notes payable & 152 & 198 \\ \hline Accrued taxes and expenses & 1342 & 1452 \\ \hline Total Current Liabilities & 2020 & 2100 \\ \hline Long-term debt & 100 & 100 \\ \hline Common stock & 600 & 600 \\ \hline Additional paid-in capital & 2140 & 2530 \\ \hline Retained earnings & 2840 & 3230 \\ \hline Total Shareholders' Equity & 6202 & 6782 \\ \hline \end{tabular} \begin{tabular}{|c|c|} \hline INCOME STATEMENT & 2019 \\ \hline Total Revenues & 4430 \\ \hline Operating costs and expenses & 2860 \\ \hline EBITDA & 1570 \\ \hline Depreciation & 360 \\ \hline Operating Income (EBIT) & 1210 \\ \hline Interest expense & 260 \\ \hline Income before tax & 950 \\ \hline Taxes (at 40\%) & 380 \\ \hline Net income & 570 \\ \hline Dividends & 180 \\ \hline Change in retained earnings & 390 \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started