Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Given the income statement and balance sheets below, calculate unlevered free cash flows (FCF): 2021 2020 2021 Current Assets 120,000 100,000 Revenue 189,000 Noncurrent Assets
Given the income statement and balance sheets below, calculate unlevered free cash flows (FCF):
2021 | 2020 | ||||
2021 | Current Assets | 120,000 | 100,000 | ||
Revenue | 189,000 | Noncurrent Assets (PPE) | 470,000 | 435,000 | |
COGS | 70,000 | Total Assets | 590,000 | 535,000 | |
Gross Profit | 119,000 | ||||
Current Liabilities | 61,000 | 57,000 | |||
Operating Expense | 30,000 | Long-Term Debt | 128,000 | 121,000 | |
EBITDA | 89,000 | Total Liabilities | 189,000 | 178,000 | |
Depreciation | 5,000 | ||||
Amortization | 2,000 | Stockholders' Equity | |||
EBIT | 82,000 | Common Stock | 150,000 | 150,000 | |
Interest on LT debt | 5,000 | Paid-in Capital | 75,000 | 75,000 | |
Earnings before Taxes | 77,000 | Retained Earnings | 176,000 | 132,000 | |
Federal Taxes | 16,170 | Total Equity | 401,000 | 357,000 | |
Net Income | 60,830 | ||||
Total Liab and Equity | 590,000 | 535,000 |
Group of answer choices
$231,830
$41,778.21
$52,258.77
$3,253.21
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