Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales

Financial information for Powell Panther Corporation is shown below:

Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)

2019 2018
Sales $ 1,725.0 $ 1,500.0
Operating costs excluding depreciation and amortization 1,380.0 1,275.0
EBITDA $ 345.0 $ 225.0
Depreciation and amortization 43.0 39.0
Earnings before interest and taxes (EBIT) $ 302.0 $ 186.0
Interest 38.0 33.0
Earnings before taxes (EBT) $ 264.0 $ 153.0
Taxes (25%) 105.6 61.2
Net income $ 158.4 $ 91.8
Common dividends $ 142.6 $ 73.4

Powell Panther Corporation: Balance Sheets as of December 31 (Millions of Dollars)

2019 2018
Assets
Cash and equivalents $ 23.0 $ 21.0
Accounts receivable 188.0 150.0
Inventories 390.0 300.0
Total current assets $ 601.0 $ 471.0
Net plant and equipment 429.0 390.0
Total assets $ 1,030.0 $ 861.0
Liabilities and Equity
Accounts payable $ 126.0 $ 105.0
Accruals 150.0 120.0
Notes payable 34.5 30.0
Total current liabilities $ 310.5 $ 255.0
Long-term bonds 345.0 300.0
Total liabilities $ 655.5 $ 555.0
Common stock 331.1 278.4
Retained earnings 43.4 27.6
Common equity $ 374.5 $ 306.0
Total liabilities and equity $ 1,030.0 $ 861.0

Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest dollar, if necessary. Negative values, if any, should be indicated by a minus sign.

  1. What was net operating working capital for 2018 and 2019? Assume the firm has no excess cash.

    2018: $

    2019: $

  2. What was the 2019 free cash flow?

    $

  3. How would you explain the large increase in 2019 dividends?

    1. The large increase in net income from 2018 to 2019 explains the large increase in 2019 dividends.
    2. The large increase in free cash flow from 2018 to 2019 explains the large increase in 2019 dividends.
    3. The large increase in EBIT from 2018 to 2019 explains the large increase in 2019 dividends.
    4. The large increase in sales from 2018 to 2019 explains the large increase in 2019 dividends.
    5. The large increase in retained earnings from 2018 to 2019 explains the large increase in 2019 dividends.

    -Select-IIIIIIIVV

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

Recommended Textbook for

The Oxford Guide To Financial Modeling

Authors: Thomas S Y Ho, Sang Bin Lee

1st Edition

019516962X, 9780195169621

More Books

Students also viewed these Finance questions