Homework Help is Here – Start Your Trial Now!
Business
Accounting
Operating Capital Net operating working capital Long-term assets (Net FA) Total operating capital (million $) Necessary investment in OP. Cap. NOPAT FCF Income Statement (Millions of Dollars) (million $) Sales COGS Depreciation Other expenses Tot. op. costs EBIT Intrest expense Pre-tax ernings Taxes (25%) Net Income Tax Rate X x X X X x 2038 2038 2038 5,500 4500 300 350 5150 350 70 280 25% 70 210 T X X X X X X G 2039 2039 2039 6,000 5000 350 420 5770 230 120 110 25% 27.5 82.5 H Balance Sheet: Assets (Millions of Dollars) Assets (million $) Cash S-T investment Accounts receivable Inventories Total current assets (CA) Gross fixed assets (FA) Less: Depreciation Net FA Total assets Liabilities and Equity (million $) Accounts payable (A/P) Notes payable Accruals Total current liabilities (CL) Long-term dept Total liabilities Common Stock Retained earnings Total equity Total L&E M N 2038 80 120 420 600 1220 4000 1000 3000 4220 2038 340 50 300 690 800 1490 1200 1730 2930 4420 2039 70 20 540 800 1430 4820 1320 3500 4930 2039 440 250 340 1030 1100 2130 1200 1910 3110 5240 o

Operating Capital Net operating working capital Long-term assets (Net FA) Total operating capital (million $) Necessary investment in OP. Cap. NOPAT FCF Income Statement (Millions of Dollars) (million $) Sales COGS Depreciation Other expenses Tot. op. costs EBIT Intrest expense Pre-tax ernings Taxes (25%) Net Income Tax Rate X x X X X x 2038 2038 2038 5,500 4500 300 350 5150 350 70 280 25% 70 210 T X X X X X X G 2039 2039 2039 6,000 5000 350 420 5770 230 120 110 25% 27.5 82.5 H Balance Sheet: Assets (Millions of Dollars) Assets (million $) Cash S-T investment Accounts receivable Inventories Total current assets (CA) Gross fixed assets (FA) Less: Depreciation Net FA Total assets Liabilities and Equity (million $) Accounts payable (A/P) Notes payable Accruals Total current liabilities (CL) Long-term dept Total liabilities Common Stock Retained earnings Total equity Total L&E M N 2038 80 120 420 600 1220 4000 1000 3000 4220 2038 340 50 300 690 800 1490 1200 1730 2930 4420 2039 70 20 540 800 1430 4820 1320 3500 4930 2039 440 250 340 1030 1100 2130 1200 1910 3110 5240 o

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question

Fill in Xs'

A 1 Operating Capital 2 Net operating working capital 3 Long-term assets (Net FA) 4 Total operating capital 5 6 7 (million $) 18 19 (million $) 20 Sales B 8 Necessary investment in OP. Cap. 9 NOPAT 10 FCF 11 12 13 14 15 16 Income Statement (Millions of Dollars) 17 21 COGS 22 Depreciation 23 Other expenses 24 Tot. op. costs 25 EBIT 26 Intrest expense 27 Pre-tax ernings 28 29 Taxes (25%) 30 Net Income 31 32 33 34 35 36 C Tax Rate D X X X X X X E 2038 2038 2038 5,500 4500 300 350 5150 350 70 280 25% 70 210 F xxx X X X XXX G 2039 2039 2039 6,000 5000 350 420 5770 230 120 110 25% 27.5 82.5 ܡܫ H I J Balance Sheet: Assets (Millions of Dollars) Assets (million $) Cash S-T investment Accounts receivable Inventories Total current assets (CA) Gross fixed assets (FA) Less: Depreciation Net FA Total assets Liabilities and Equity (million $) Accounts payable (A/P) Notes payable Accruals Total current liabilities (CL) Long-term dept Total liabilities Common Stock Retained earnings Total equity Total L&E K L M N 2038 80 120 420 600 1220 4000 1000 3000 4220 2038 340 50 300 690 800 1490 1200 1730 2930 4420 O P 2039 70 20 540 800 1430 4820 1320 3500 4930 2039 440 250 340 1030 1100 2130 1200 1910 3110 5240 Q R 20 S T U
Transcribed Image Text:A 1 Operating Capital 2 Net operating working capital 3 Long-term assets (Net FA) 4 Total operating capital 5 6 7 (million $) 18 19 (million $) 20 Sales B 8 Necessary investment in OP. Cap. 9 NOPAT 10 FCF 11 12 13 14 15 16 Income Statement (Millions of Dollars) 17 21 COGS 22 Depreciation 23 Other expenses 24 Tot. op. costs 25 EBIT 26 Intrest expense 27 Pre-tax ernings 28 29 Taxes (25%) 30 Net Income 31 32 33 34 35 36 C Tax Rate D X X X X X X E 2038 2038 2038 5,500 4500 300 350 5150 350 70 280 25% 70 210 F xxx X X X XXX G 2039 2039 2039 6,000 5000 350 420 5770 230 120 110 25% 27.5 82.5 ܡܫ H I J Balance Sheet: Assets (Millions of Dollars) Assets (million $) Cash S-T investment Accounts receivable Inventories Total current assets (CA) Gross fixed assets (FA) Less: Depreciation Net FA Total assets Liabilities and Equity (million $) Accounts payable (A/P) Notes payable Accruals Total current liabilities (CL) Long-term dept Total liabilities Common Stock Retained earnings Total equity Total L&E K L M N 2038 80 120 420 600 1220 4000 1000 3000 4220 2038 340 50 300 690 800 1490 1200 1730 2930 4420 O P 2039 70 20 540 800 1430 4820 1320 3500 4930 2039 440 250 340 1030 1100 2130 1200 1910 3110 5240 Q R 20 S T U
Expert Solution
steps

Step by step

Solved in 3 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS