Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Question: Compute the following (a) EBT and EBITA (b) Net Income Question 1 (40 points) FCF items from income and cash flow statements(millions NOK) Sales
Question: Compute the following
(a) EBT and EBITA
(b) Net Income
Question 1 (40 points) FCF items from income and cash flow statements(millions NOK) Sales Operating expenses (excl. depr. and amort.) Depreciation and Amortization Interest expenses Interest income Dividends One-time Capex on new plant construction Capital expenditure (Capex) 2015 206.7 45.5 35.0 31.2 1.3 5.0 0.0 40.0 2016 (pro forma) 210.0 42.0 35.6 31.0 1.2 6.0 150.0 40.6 Consolidated Balance Sheet (millions NOK) Cash and marketable securities Accounts receivable Inventory Goodwill and intangible assets Cumulative Amortization impairment PPE Accounts payable Book value of debt Common equity Taxes payable Deferred tax assets Deferred tax liabilities 15.0 23.0 21.0 11.0 450.0 630.0 26.0 600.0 477.0 45.0 3.0 22.5 25.5 15.0 454.0 789.1 29.0 595.3 473.3 56.0 1.5 4.0 3.0 Necessary cash as percent of sales 1.5% 1.5% Corporate tax rate 27% Goodwill and intangible assets Goodwill and intangible assets Amortization 2015 11.0 2.0 2016 15.0 4.0
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