Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Calculate the free cash flow (FCF) for 2018 ABC Inc. Dec. 31 st Balance Sheets ($M) 2018 2017 Cash 200 240 Marketable securities (Short-term Investments)

Calculate the free cash flow (FCF) for 2018

ABC Inc. Dec. 31st Balance Sheets ($M)

2018

2017

Cash

200

240

Marketable securities (Short-term Investments)

0

160

Accounts receivable

2,000

1,520

Inventories

4,000

3,280

Total current assets

6,200

5,200

Net plant and equipment

8,000

6,800

Total Assets

14,200

12,000

Accounts payable

800

760

Notes payable

1,120

520

Accruals

1,200

1,120

Total current liabilities

3,120

2,400

Lon-term bonds

4,800

4,000

Total liabilities

7,920

6,400

Preferred stock

400

400

Common stock

2,000

2,000

Retained earnings

3,880

3,200

Total common equity

5,880

5,200

Total liabilities and equity

14,200

12,000

ABC Inc. Dec. 31st Income Statement ($M)

2018

2017

Net sales

20,000

19,040

Costs of goods sold

15,200

14,240

Depreciation

800

680

Other operating expenses

2,000

1,920

Earnings before interest and taxes (EBIT)

2,000

2,200

Less interest

480

400

Earnings before taxes

1,520

1,800

Taxes (40%)

608

720

Net Income

912

1080

Preferred dividends

32

32

Net income available to common stock holders

880

1,048

Additional information

Stock price per share ($)

108

192

Number of preferred shares

4,000,000

4,000,000

Number of common shares

200,000,000

200,000,000

Common dividends ($M)

200

192

Weighted average cost of capital (WACC)

10%

A. $(1,200)M

B. $(1,040)M

C. $(3,050)M

D. $1,003M

E. $560M

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_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

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

Get Started

Recommended Textbook for

ISE Computer Accounting With Quickbooks Online

Authors: Donna Kay

2nd Edition

1260590933, 9781260590937

More Books

Students also viewed these Accounting questions