NATIONAL CO.: INCOME STATEMENTS FOR YEAR ENDING DECEMBER 31 (MILLIONS OF PHP) 2021 P3,600.0 P3,000.0 3.060.0 2.550.0 P 540.0 2022 Sales Operating costs (excluding depreciation and amortization) E BITDA P 450.0 Deprecation and amortization E arnings before interest and taxes Interest E arnings before taxes Taxes (40%) Net income available to common stockholders 90.0 75.0 P 450.0 P 375.0 65.0 60.0 P 385.0 P 315.0 154.0 126.0 P 231.0 P 189.0 P 13.2 Common dividends P 181.5 NATIONAL CO.: BALANCE SHEETS FOR YEAR ENDING DECEMBER 31 (MILLIONS OF PHP) 2022 2021 Assets: P 36.0 540.0 540.0 P1,116.0 900.0 P2,016.0 P 30.0 450.0 600.0 P1,080.0 750.0 P1.830.0 Cash and marketable securities Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and equity: P 324.0 201.0 216.0 P 741.0 450.0 P1,191.0 150.0 P 270.0 155.0 180.0 P 605.0 450.0 P1,055.0 150.0 625.0 P 775.0 P1.830.0 Accounts payable Notes payable Accruals Total current lia bilities Long-term bonds Total debt Common stock (50 million shares) Retained earnings Total com mon equity Total liabilities and equity 675.0 P 825.0 P2.016.0
NATIONAL CO.: INCOME STATEMENTS FOR YEAR ENDING DECEMBER 31 (MILLIONS OF PHP) 2021 P3,600.0 P3,000.0 3.060.0 2.550.0 P 540.0 2022 Sales Operating costs (excluding depreciation and amortization) E BITDA P 450.0 Deprecation and amortization E arnings before interest and taxes Interest E arnings before taxes Taxes (40%) Net income available to common stockholders 90.0 75.0 P 450.0 P 375.0 65.0 60.0 P 385.0 P 315.0 154.0 126.0 P 231.0 P 189.0 P 13.2 Common dividends P 181.5 NATIONAL CO.: BALANCE SHEETS FOR YEAR ENDING DECEMBER 31 (MILLIONS OF PHP) 2022 2021 Assets: P 36.0 540.0 540.0 P1,116.0 900.0 P2,016.0 P 30.0 450.0 600.0 P1,080.0 750.0 P1.830.0 Cash and marketable securities Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and equity: P 324.0 201.0 216.0 P 741.0 450.0 P1,191.0 150.0 P 270.0 155.0 180.0 P 605.0 450.0 P1,055.0 150.0 625.0 P 775.0 P1.830.0 Accounts payable Notes payable Accruals Total current lia bilities Long-term bonds Total debt Common stock (50 million shares) Retained earnings Total com mon equity Total liabilities and equity 675.0 P 825.0 P2.016.0
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
What is National Co.’s free cash flow for 2022?
Transcribed Image Text:NATIONAL CO.: INCOME STATEMENTS FOR YEAR ENDING DECEMBER 31
(MILLIONS OF PHP)
2021
P3,600.0 P3,000.0
3.060.0
2022
Sales
Operating costs (excluding depreciation and amortization)
É BITDA
Depreciation and amortization
E arnings before interest and taxes
2.550.0
P 540.0
P 450.0
75.0
90.0
P 450.0
P 375.0
60.0
65.0
P 385.0
Interest
E arnings before taxes
Taxes (40%)
Net income available to common stockholders
P 315.0
126.0
P 231.0 P 189.0
P 181.5
154.0
Common dividends
P 13.2
NATIONAL CO.: BALANCE SHEETS FOR YEAR ENDING DECEMBER 31
(MILLIONS OF PHP)
2022
2021
Assets:
Cash and marketable securities
Accounts receivable
Inventories
Total current assets
P 36.0
540.0
540.0
P1,116.0
900.0
P2.016.0
P 30.0
450.0
600.0
P1,080.0
750.0
P1.830.0
Net plant and equipment
Total assets
Liabilities and equity:
Accounts payable
Notes payable
Accruals
Total current lia bilities
P 324.0
P 270.0
155.0
180.0
P 605.0
450.0
P1,055.0
150.0
625.0
P 775.0
P1.830.0
201.0
216.0
P 741.0
450.0
P1,191.0
150.0
675.0
P 825.0
P2.016.0
Long-term bonds
Total debt
Common stock (50 million shares)
Retained earnings
Total com mon equity
Total liabilities and equity
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 4 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.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