Balance Sheets 2019 2018 Assets Cash and equivalents $100 $85 Accounts receivable 275 300 Inventories 375 250 Total current assets $750 $635 Net plant and equipment 2,300 1,490 Total assets $3,050 $2,125 Liabilities and Equity Accounts payable $150 $85 Accruals 75 50 Notes payable 150 75 Total current liabilities $375 $210 Long-term debt 450 290 Total liabilities 825 500 Common stock 1,225 1,225 Retained earnings 1,000 400 Common equity 2,225 1,625 Total liabilities and equity $3,050 $2,125 Income Statements 2019 2018 Sales $2,065 $1,525 Operating costs excluding depreciation and amortization 1,250 1,000 EBITDA $815 $525 Depreciation and amortization 100 75 EBIT $715 $450 Interest 63 46 EBT $652 $404 Taxes (25%) 163 101 Net income $489 $303 Dividends paid $54 $48 Addition to retained earnings $435 $255 Shares outstanding 100 100 Price $25.00 $22.50 WACC 10.00% Using the financial statements given above, what is Rosnan's 2019 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. Round your answer to the nearest cent. $ The balance in the firm's cash and equivalents account is needed for operations and is not considered "excess" cash.
Balance Sheets 2019 2018 Assets Cash and equivalents $100 $85 Accounts receivable 275 300 Inventories 375 250 Total current assets $750 $635 Net plant and equipment 2,300 1,490 Total assets $3,050 $2,125 Liabilities and Equity Accounts payable $150 $85 Accruals 75 50 Notes payable 150 75 Total current liabilities $375 $210 Long-term debt 450 290 Total liabilities 825 500 Common stock 1,225 1,225 Retained earnings 1,000 400 Common equity 2,225 1,625 Total liabilities and equity $3,050 $2,125 Income Statements 2019 2018 Sales $2,065 $1,525 Operating costs excluding depreciation and amortization 1,250 1,000 EBITDA $815 $525 Depreciation and amortization 100 75 EBIT $715 $450 Interest 63 46 EBT $652 $404 Taxes (25%) 163 101 Net income $489 $303 Dividends paid $54 $48 Addition to retained earnings $435 $255 Shares outstanding 100 100 Price $25.00 $22.50 WACC 10.00% Using the financial statements given above, what is Rosnan's 2019 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. Round your answer to the nearest cent. $ The balance in the firm's cash and equivalents account is needed for operations and is not considered "excess" cash.
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
| 2019 | 2018 | |
| Assets | ||
| Cash and equivalents | $100 | $85 |
| Accounts receivable | 275 | 300 |
| Inventories | 375 | 250 |
| Total current assets | $750 | $635 |
| Net plant and equipment | 2,300 | 1,490 |
| Total assets | $3,050 | $2,125 |
| Liabilities and Equity | ||
| Accounts payable | $150 | $85 |
| Accruals | 75 | 50 |
| Notes payable | 150 | 75 |
| Total current liabilities | $375 | $210 |
| Long-term debt | 450 | 290 |
| Total liabilities | 825 | 500 |
| Common stock | 1,225 | 1,225 |
| Retained earnings | 1,000 | 400 |
| Common equity | 2,225 | 1,625 |
| Total liabilities and equity | $3,050 | $2,125 |
| Income Statements | ||
| 2019 | 2018 | |
| Sales | $2,065 | $1,525 |
| Operating costs excluding depreciation and amortization | 1,250 | 1,000 |
| EBITDA | $815 | $525 |
| Depreciation and amortization | 100 | 75 |
| EBIT | $715 | $450 |
| Interest | 63 | 46 |
| EBT | $652 | $404 |
| Taxes (25%) | 163 | 101 |
| Net income | $489 | $303 |
| Dividends paid | $54 | $48 |
| Addition to retained earnings | $435 | $255 |
| Shares outstanding | 100 | 100 |
| Price | $25.00 | $22.50 |
| WACC | 10.00% |
Using the financial statements given above, what is Rosnan's 2019 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. Round your answer to the nearest cent.
$
The balance in the firm's cash and equivalents account is needed for operations and is not considered "excess" cash.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education