The following information is provided for Hale Industries Plc (amounts are in millions): 2019 2020 12,250...
Fantastic news! We've Found the answer you've been seeking!
Question:
![](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/09/6502810bf2b9b_1694705980318.jpg)
Transcribed Image Text:
The following information is provided for Hale Industries Plc (amounts are in millions): 2019 2020 12,250 12,740 8,575 8,791 Sales Operating costs, ex-Depreciation & Amortisation EBITDA Depreciation & Amortisation EBIT Interest Pre-tax profit Tax (20%) Net Income Change in accounts receivable Investment in Inventory Increase (Decrease) in accounts payable Capital expenditure 2018 2019 2020 EBIT 5,357 4,001 4,795 3,675 980 2,695 (390) Net income 4,427 3,307 3,963 2,305 (461) 1,844 205 10 999 Assume corporate taxes are 20%, deferred taxes and any other non-cash asset accounts are zero. a) [6] Calculate the free cash flow to the firm (FCFF) for 2019 and 2020 b) [5] Comment briefly on the sources of uplift to free cash flow in 2020. c) [4] At Hale's results meeting, the company discloses that the Depreciation & Amortisation charge of 1,147 excludes 200m of capitalised R&D. Estimate Free Cash Flow (FCF) for 2020 taking this into account. d) [4] The following information is provided for Aleh PLC (amounts are in millions): 3,949 1,147 2,803 (320) 2,483 Depreciation 1,582 1,631 1,713 (497) 1,986 110 100 (10) 870 Capex 2,162 1,940 4,693 WC investment 485 (109) 308 Assuming Aleh finances 40% of its net investment with debt issues and that maturing debt is simply refinanced on the same terms, calculate the firm's equity free cash flow in 2019 and 2020. e) [6] Discuss what relevant value drivers you can use to forecast the following line- items: Interest payments, Cost of Goods Sold, and Accounts Receivables. The following information is provided for Hale Industries Plc (amounts are in millions): 2019 2020 12,250 12,740 8,575 8,791 Sales Operating costs, ex-Depreciation & Amortisation EBITDA Depreciation & Amortisation EBIT Interest Pre-tax profit Tax (20%) Net Income Change in accounts receivable Investment in Inventory Increase (Decrease) in accounts payable Capital expenditure 2018 2019 2020 EBIT 5,357 4,001 4,795 3,675 980 2,695 (390) Net income 4,427 3,307 3,963 2,305 (461) 1,844 205 10 999 Assume corporate taxes are 20%, deferred taxes and any other non-cash asset accounts are zero. a) [6] Calculate the free cash flow to the firm (FCFF) for 2019 and 2020 b) [5] Comment briefly on the sources of uplift to free cash flow in 2020. c) [4] At Hale's results meeting, the company discloses that the Depreciation & Amortisation charge of 1,147 excludes 200m of capitalised R&D. Estimate Free Cash Flow (FCF) for 2020 taking this into account. d) [4] The following information is provided for Aleh PLC (amounts are in millions): 3,949 1,147 2,803 (320) 2,483 Depreciation 1,582 1,631 1,713 (497) 1,986 110 100 (10) 870 Capex 2,162 1,940 4,693 WC investment 485 (109) 308 Assuming Aleh finances 40% of its net investment with debt issues and that maturing debt is simply refinanced on the same terms, calculate the firm's equity free cash flow in 2019 and 2020. e) [6] Discuss what relevant value drivers you can use to forecast the following line- items: Interest payments, Cost of Goods Sold, and Accounts Receivables.
Expert Answer:
Answer rating: 100% (QA)
SOLUTION a Calculation of Free Cash Flow to the Firm FCFF for 2019 and 2020 FCFF EBIT1 Tax Rate Depreciation Amortisation Change in Working Capital Capital Expenditure For 2019 FCFF 23051 02 980 8791 ... View the full answer
Related Book For
Accounting Principles
ISBN: 9781119707110
14th Edition
Authors: Jerry J. Weygandt, Paul D. Kimmel, Jill E. Mitchell
Posted Date:
Students also viewed these finance questions
-
McKay Services, Inc., began 2021 with total assets of $250 million and ended 2021 with total assets of $345 million. During 2021, McKay Services earned revenues of $393 million and had expenses of...
-
The following information is provided for HMG Company: Required Prepare the operating activities section of the statement of cash flows using the a) Direct method b) Indirect method. Balances at...
-
The following information is provided for Heatherton Inc. (Heatherton): On October 31, 2018, Heatherton sold 4,800 units of inventory to customers. Required: Identify which inventory costs would be...
-
Implement a Digraph data type that represents directed graphs, where the direction of edges is significant: \(\operatorname{addEdge}(v, w)\) means to add an edge from \(v\) to \(w\) but not from...
-
Sand is pouring onto a conical pile in such a way that at a certain instant the height is 100 inches and increasing at 3 inches per minute and the base radius is 40 inches and increasing at 2 inches...
-
What is organizational performance? Name four sources managers can use to acquire information about actual organizational performance.
-
Hummer Company purchased a delivery truck. The total ash payment was $30, 020, including the following items. Explain how each of these costs would be accounted for. Negotiated purchase price $24,000...
-
At June 30 2017, the end of its most recent fiscal year, Green River Computer Consultants' post-closing trial balance was as follows: The company underwent a major expansion in July. New staff was...
-
1+$ lm Obtain the power series representation of 111 ( of 1112. ) and use its rst 3 terms to estimate the value
-
A missile guidance system has five fail-safe components. The probability of each failing is 0.05. Find these probabilities. a. Exactly 2 will fail. b. More than 2 will fail. c. All will fail. d....
-
The volume of this cylinder is 4,396 cubic inches. What is the height Us 3.14 and round your answer to the nearest hundredth. 10 in h inches h
-
Calculate the following ratios from the given Balance Sheet: (a) Current ratio (b) Fixed assets to Net worth ratio (c) Debt equity ratio (d) Return on capital employed. Balance Sheet Liabilities...
-
Turner Hardware is adding a new product line that will require an investment of $1,520,000. Managers estimate that this investment will have a 10-year life and generate net cash inflows of $320,000...
-
Plantcity is a large nursery and retail store specializing in house and garden plants and supplies. Jean Raouth, the assistant manager, is in the process of budgeting monthly supplies expense for...
-
An in-depth analysis for aproposal to invest in a new machine has identified that,despite uncertainties in projections,the most probable annual operating costs would be $24,000 for generating $60,000...
-
Cramer Company projects the following sales for the first three months of the year: $16,700 in January; $15,900 in February; and $12,800 in March. The company expects 80% of the sales to be cash and...
-
Numbers 5and 6 V https://www.webassign.net/web/Student/Assignment-Responses/submit?dep=26637834&tags=autosave Need Help? Road It Not syncing Submit Answer 5. [-/2 Points] DETAILS BRECMBC9 18.1.002....
-
For what reason might an exporter use standard international trade documentation (letter of credit, draft, order bill of lading) on an intrafirm export to its parent or sister subsidiary?
-
Big Box Store is located in midtown Madison. During the past several years, net income has been declining because of suburban shopping centers. At the end of the company's fiscal year on November 30,...
-
The following are the major balance sheet classifications: Current assets (CA) Long-term investments (LTI) Property, plant, and equipment (PPE) Intangible assets (IA) Match each of the following...
-
Presented here are the financial statements of Warner Company. Additional data: 1 . Depreciation expense was $17,500. 2 . Dividends declared and paid were $20,000. 3 . During the year, equipment was...
-
Intermediate: Computation of labour and material variances and reconciliation statements Malton Ltd operates a standard marginal costing system. As the recently appointed management accountant to...
-
Intermediate: Reconciliation of actual and budgeted profit (including overhead variances) A local restaurant has been examining the profit ability of its set menu. At the beginning of the year the...
-
Intermediate: Reconciliation of standard and actual cost for a variable costing system Data You are employed as the assistant management accountant in the group accountants office of Hampstead pic....
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App