Answered step by step
Verified Expert Solution
Link Copied!

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

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

More Books

Students also viewed these Finance questions