Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Income Statement for 2018 Sales $455,150,000 Less : Expenses excluding depreciation and amortization (Sales - EBITDA) $386,877,500 (455,150,000 - 68,272,500) EBITDA (15% of Sales) $68,272,500

image text in transcribed

Income Statement for 2018

Sales

$455,150,000

Less : Expenses excluding depreciation and amortization (Sales - EBITDA)

$386,877,500 (455,150,000 - 68,272,500)

EBITDA (15% of Sales)

$68,272,500 (455,150,000 * 15%)

Less: Depreciation and amortization (11% of net fixed assets)

$7,388,150 ($67,165,000 * 11%)

EBIT

$60,884,350

Less : Interest Expense

$8,575,000

EBT

$52,309,350

Taxes at 40%

$20,923,740

Net Income

$31,385,610

Less: Common Dividends (40% of Net Income)

$12,554,244

Addition to Retained Earnings

$18,831,366

Calculate 2017 and 2018 net operating working capital (NOWC) and 2018 free cash flow (FCF). Assume the firm has no excess cash. PLEASE SHOW WORK!!

2018 2017 Cash Accounts receivable Inventories Total current assets Net fixed assets Total assets $102,850 103,365 38,444 $244,659 67,165 $311,824 $ 89,725 85,527 34,982 $210,234 42,436 $252,670 Accounts payable Accruals Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity $ 30,761 30,477 16,717 $ 77,955 76,264 $154,219 100,000 57,605 $157,605 $311,824 $ 23,109 22,656 14,217 $ 59,982 63,914 $123,896 90,000 38,774 $128,774 $252,670

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

Finance And Sustainability

Authors: William Sun, Celine Louche, Roland Perez

1st Edition

1780520921, 978-1780520926

More Books

Students also viewed these Finance questions

Question

What is human nature?

Answered: 1 week ago