Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Cumberland Industries: Income Statement 2020 (In thousands of dollars) Sales $850,000 Operating costs excluding depreciation $467,500 EBITDA $382,500 Depreciation (Cumberland has no amortization charges) $12,000
Cumberland Industries: Income Statement | 2020 | |
(In thousands of dollars) | ||
Sales | $850,000 | |
Operating costs excluding depreciation | $467,500 | |
EBITDA | $382,500 | |
Depreciation (Cumberland has no amortization charges) | $12,000 | |
EBIT | $370,500 | |
Interest expense | $15,000 | |
EBT | $355,500 | |
Taxes (35%) | $124,425 | |
Net income | $231,075 | |
Cumberland Industries December 31 Balance Sheets | 2020 | 2019 |
(In thousands of dollars) | ||
Assets | ||
Cash and cash equivalents | $130,000 | $74,625 |
Short-term investments | 30,657 | 15,100 |
Accounts Receivable | 108,470 | 85,527 |
Inventories | 56,450 | 34,982 |
Total current assets | $325,577 | $210,234 |
Net fixed assets | 150,000 | 42,436 |
Total assets | $475,577 | $252,670 |
Liabilities and equity | ||
Accounts payable | $30,761 | $23,109 |
Accruals | 30,405 | 22,656 |
Notes payable | 12,717 | 14,217 |
Total current liabilities | $73,883 | $59,982 |
Long-term debt | 80,263 | 63,914 |
Total liabilities | $154,146 | $123,896 |
Common stock | $97,797 | $90,000 |
Retained earnings | 223,634 | 38,774 |
Total common equity | $321,431 | $128,774 |
Total liabilities and equity | $475,577 | $252,670 |
Part a) Calculate the most recent years Free Cash Flow (FCF) of the firm. | ||
Part b) Calculate Return on Invested Capital (ROIC) of the firm. Did Growth Add Value? You can assume WACC = 20%. | ||
Part c) What is the most recent year total dividend payment of the firm? |
just need help with part b
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