Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The financial statements provided below relate to W Corp. Assume that W's tax rate is 40%, its WACC is 10%, and the prevailing risk-free rate

image text in transcribedimage text in transcribed

The financial statements provided below relate to W Corp. Assume that W's tax rate is 40%, its WACC is 10%, and the prevailing risk-free rate is 3.0%. Based on this information, answer the questions below.

image text in transcribedimage text in transcribed
Statements of Income (in millions of dollars) For years ended 12/31 2014 2015 2016 2017 Net Sales 2,550.0 3,020.0 3,300.0 3,470.0 Expenses (Income): Operating Costs 2,242.0 2,680.0 2,920.0 3,044.0 Depreciation 118.0 96.0 90.0 90.0 Interest Income (8.0) (8.6) (9.2) (10.0) Interest Expense 53.0 56.6 60.2 67.0 Total Expenses 2,405.0 2,824.0 3,061.0 3,191.0 EBT 145.0 196.0 239.0 279.0 Taxes (40%) 58.0 78.4 95.6 111.6 Net Income 87.0 117.6 143.4 167.4Balance Sheets (in millions of dollars) As at 12/31 2014 2015 2016 2017 Cash 270.0 326.0 328.0 444.0 Accounts Receivable 300.0 330.0 348.0 363.0 Inventories 600.0 660.0 693.0 730.0 Total Current Assets 1,170.0 1,316.0 1,369.0 1,537.0 Net Plant and Equipment 677.0 717.0 747.0 777.0 Total Assets 1,847.0 2,033.0 2,116.0 2,314.0 Accounts Payable 60.0 66.0 69.0 72.0 Notes Payable 400.0 446.6 484.0 508.0 Accruals 150.0 165.0 174.0 183.0 Total Current Liabilities 610.0 677.6 727.0 763.0 Long-Term Bonds 420.0 480.0 504.0 528.0 Total Liabilities 1,030.0 1,157.6 1,231.0 1,291.0 Common Stock (10,000,000 shares) 300.0 300.0 300.0 300.0 Retained Earnings 517.0 575.4 585.0 723.0 Total Common Equity 317.0 875.4 385.0 1,023.0 Total Liabilities and Equity 1,847.0 2,033.0 2,116.0 2,314.0

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_2

Step: 3

blur-text-image_3

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

Quantitative Investment Analysis

Authors: Richard A. DeFusco, Dennis W. McLeavey, Jerald E. Pinto, David E. Runkle

3rd edition

111910422X, 978-1119104544, 1119104548, 978-1119104223

More Books

Students also viewed these Finance questions

Question

Why is cash more liquid than loans for an FI? LO.1

Answered: 1 week ago

Question

1. Let a, b R, a Answered: 1 week ago

Answered: 1 week ago