Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $1,440.0 $1,200.0 Operating costs excluding depreciation and amortization 1,116.0 1.020.0 EBITDA $ 324.0 $ 180.0 Depreciation and amortization 35.0 30.0 Earnings before interest and taxes (EBIT) $ 289.0 $ 150.0 Interest 31.7 26.4 Earnings before taxes (EBT) $ 257.3 $ 123.6 Taxes (25%) 102.9 49.4 Net income $ 154.4 $ 74.2 Common dividends $ 139.0 $ 59.4 Powell Panther Corporation: Balance Sheets as of December 31 (Millions of dollars) 2019 2018 $ 22.0 216.0 Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals 317.0 $555.0 345.0 $900.0 $ 18.0 180.0 288.0 $486.0 300.0 $786.0 $135.0 125.0 $108.0 96.0 Powell Panther Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2019 2018 Assets Cash and equivalents $ 22.0 $ 18.0 Accounts receivable 216.0 180.0 Inventories 317.0 288.0 Total current assets $555.0 $486.0 Net plant and equipment 345.0 300.0 Total assets $900.0 $786.0 Liabilities and Equity Accounts payable $135.0 $108.0 Accruals 125.0 96.0 Notes payable 28.8 24.0 Total current liabilities $288.8 $228.0 Long-term bonds 288.0 240.0 Total liabilities $576.8 $468.0 Common stock 285.6 295.8 Retained earnings 37.6 22.2 Common equity $323.2 $318.0 Total liabilities and equity $900.0 $786.0 Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers Negative values, if any, should be indicated by a minus sign. the neare a. What was net operating working capital for 2018 and 2019? Assume the firm has no excess cash. 2018: $ Total liabilities and equity $900.0 $786.0 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. a. What was net operating working capital for 2018 and 2019? Assume the firm has no excess cashi. 2018: $ 2019: $ b. What was the 2019 free cash flow? $ C. How would you explain the large increase in 2019 dividends? 1. The large increase in free cash flow from 2018 to 2019 explains the large increase in 2019 dividends. II. The large increase in net income from 2018 to 2019 explains the large increase in 2019 dividends. III. The large increase in EBIT from 2018 to 2019 explains the large increase in 2019 dividends. IV. The large increase in sales from 2018 to 2019 explains the large increase in 2019 dividends. V. The large increase in retained earnings from 2018 to 2019 explains the large increase in 2019 dividends. -Select- Grade It Now Save & Continue Continue without saving
