Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Question 4. Use the financial statements of Benign company below: Calculate FCF using the three methods: Method 1. FCF = Adjusted CFO Adjusted CFI Method

Question 4. Use the financial statements of Benign company below:

image text in transcribed

Calculate FCF using the three methods:

Method 1. FCF = Adjusted CFO Adjusted CFI

Method 2. FCF = NOPAT Change in NOA

Method 3. FCF Statement

Balance Sheet as of December 31 2014 2015 Assets Cash A/R Inv $ 1,000 1,500 $ 1,100 1,650 2,200 $ 4,950 2,000 Total CA $ 4,500 PPE (at cost) Acc. Depreciation Net PPE 11,000 (4,500 6,500 12,150 (5,100) 7,050 Total assets $11,00 $12,000 Liabilities and Equity Accrued liabilities A/P Notes/Payable TotalCL $ 800 1,200 5,500 $ 7,500 $ 880 1,320 6,050 $ 8,250 Long-term debt Common stock R/E 2,000 1,000 500 1,602 1,000 1,148 Total liabilities and equity $11,00 $12,000 Income Statement for the year Ending December 31, 2015 Sales CGS Depreciation SG&A Interest expense Taxable income Taxes $10,000 6,000 600 1,000 600 $ 1,800 720 Net Income $ 1,080 Balance Sheet as of December 31 2014 2015 Assets Cash A/R Inv $ 1,000 1,500 $ 1,100 1,650 2,200 $ 4,950 2,000 Total CA $ 4,500 PPE (at cost) Acc. Depreciation Net PPE 11,000 (4,500 6,500 12,150 (5,100) 7,050 Total assets $11,00 $12,000 Liabilities and Equity Accrued liabilities A/P Notes/Payable TotalCL $ 800 1,200 5,500 $ 7,500 $ 880 1,320 6,050 $ 8,250 Long-term debt Common stock R/E 2,000 1,000 500 1,602 1,000 1,148 Total liabilities and equity $11,00 $12,000 Income Statement for the year Ending December 31, 2015 Sales CGS Depreciation SG&A Interest expense Taxable income Taxes $10,000 6,000 600 1,000 600 $ 1,800 720 Net Income $ 1,080

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