Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Free Cash Flow Garnet Inc. Income Statement 2013 2012 Net sales $530.0 $500.0 Costs (except depreciation) 400.0 380.0 Depreciation 30.0 25.0 Total operating costs $430.0
Free Cash Flow
Garnet Inc. | ||||
Income Statement | 2013 | 2012 | ||
Net sales | $530.0 | $500.0 | ||
Costs (except depreciation) | 400.0 | 380.0 | ||
Depreciation | 30.0 | 25.0 | ||
Total operating costs | $430.0 | $405.0 | ||
Earnings before interest and taxes (EBIT) | 100.0 | 95.0 | ||
Less interest | 23.0 | 21.0 | ||
Earnings before taxes | $77.0 | $74.0 | ||
Taxes (34%) | 26.2 | 25.2 | ||
Net income | 50.8 | 48.8 | ||
Balance Sheet | 2013 | 2012 | ||
Assets | ||||
Cash | $28.0 | $27.0 | ||
Marketable securities | 69.0 | 66.0 | ||
Accounts receivable | 84.0 | 80.0 | ||
Inventories | 112.0 | 106.0 | ||
Total current assets | $293.0 | $279.0 | ||
Net plant and equipment | 281.0 | 265.0 | ||
Total assets | $574.0 | $544.0 | ||
Liabilities and Equity | ||||
Accounts payable | $56.0 | $52.0 | ||
Notes payable | 138.0 | 130.0 | ||
Accruals | 28.0 | 28.0 | ||
Total current liabilities | $222.0 | $210.0 | ||
Long-term bonds | 173.0 | 164.0 | ||
Common stock | 100.0 | 100.0 | ||
Retained earnings | 79.0 | 70.0 | ||
Common equity | $179.0 | $170.0 | ||
Total liabilities and equity | $574.0 | $544.0 |
Use the income statements and balance sheets above to calculate Garnet Inc.'s free cash flow for 2013. Round your answer to the n
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