Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of doll 2021 $2,875.0 2,444.0 $ 431.0 Sales Operating costs excluding depreciation and amortization EBITDA Depreciation and amortization Earnings before interest and taxes (EBIT) Interest Earnings before taxes (EBT) Taxes (25%) Net income Assets Cash and equivalents Accounts receivable Inventories 55.0 $ 245.0 98.0 $ 147.0 Common dividends 152.1 $ 117.6 Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) 2020 Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock 86.0 $ 345.0 63.3 Retained earnings Common equity Total liabilities and equity $281.7 112.7 $ 169.0 2021 $ 46.0 450.0 540.0 $1,036.0 863.0 $1,899.0 2020 $2,500.0 2,125.0 $ 375.0 $325.0 219.0 57.5 $ 601.5 575.0 $1,176.5 661.5 61.0 $ 722.5 $1,899.0 75.0 $ 300.0 $38.0 375.0 450.0 $ 863.0 750.0 $1,613.0 $ 250.0 175.0 50.0 $ 475.0 500.0 $ 975.0 593.9 44.1 $ 638.0 $1,613.0

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
icon
Related questions
Question
Financial information for Powell Panther Corporation is shown below:
Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars)
Sales
Operating costs excluding depreciation and amortization
EBITDA
Depreciation and amortization
Earnings before interest and taxes (EBIT)
Interest
Earnings before taxes (EBT)
Taxes (25%)
Net income
Assets
Cash and equivalents
Accounts receivable
Inventories
Total current assets
Net plant and equipment
Total assets
Common dividends
Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars)
Liabilities and Equity
Accounts payable
Accruals
Notes payable
Total current liabilities
Long-term bonds
Total liabilities
Common stock
Retained earnings
Common equity
2020: $
2021: $
b. What was the 2021 free cash flow?
2021
$2,875.0
2,444.0
$ 431.0
86.0
$345.0
63.3
$281.7
112.7
$ 169.0
$152.1
$
-Select-
2021
46.0 $
2020
$2,500.0
2,125.0
$ 375.0
75.0
$300.0
55.0
$ 245.0
98.0
$147.0
$117.6
450.0
540.0
$1,036.0
863.0
$1,899.0
$325.0
219.0
57.5
$ 601.5
575.0
$1,176.5
661.5
61.0
$722.5
Total liabilities and equity
$1,899.0
Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest dollar, if necessary. Negative values, if any, should be indicated by a minus sign.
a. What was net operating working capital for 2020 and 2021? Assume the firm has no excess cash.
2020
38.0
375.0
450.0
$863.0
750.0
$1,613.0
$250.0
175.0
50.0
$ 475.0
500.0
$ 975.0
593.9
44.1
$638.0
$1,613.0
$
c. How would you explain the large increase in 2021 dividends?
I. The large increase in net income from 2020 to 2021 explains the large increase in 2021 dividends.
II. The large increase in EBIT from 2020 to 2021 explains the large increase in 2021 dividends.
III. The large increase in sales from 2020 to 2021 explains the large increase in 2021 dividends.
IV. The large increase in retained earnings from 2020 to 2021 explains the large increase in 2021 dividends.
V. The large increase in free cash flow from 2020 to 2021 explains the large increase in 2021 dividends.
Transcribed Image Text:Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) Sales Operating costs excluding depreciation and amortization EBITDA Depreciation and amortization Earnings before interest and taxes (EBIT) Interest Earnings before taxes (EBT) Taxes (25%) Net income Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Common dividends Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock Retained earnings Common equity 2020: $ 2021: $ b. What was the 2021 free cash flow? 2021 $2,875.0 2,444.0 $ 431.0 86.0 $345.0 63.3 $281.7 112.7 $ 169.0 $152.1 $ -Select- 2021 46.0 $ 2020 $2,500.0 2,125.0 $ 375.0 75.0 $300.0 55.0 $ 245.0 98.0 $147.0 $117.6 450.0 540.0 $1,036.0 863.0 $1,899.0 $325.0 219.0 57.5 $ 601.5 575.0 $1,176.5 661.5 61.0 $722.5 Total liabilities and equity $1,899.0 Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest dollar, if necessary. Negative values, if any, should be indicated by a minus sign. a. What was net operating working capital for 2020 and 2021? Assume the firm has no excess cash. 2020 38.0 375.0 450.0 $863.0 750.0 $1,613.0 $250.0 175.0 50.0 $ 475.0 500.0 $ 975.0 593.9 44.1 $638.0 $1,613.0 $ c. How would you explain the large increase in 2021 dividends? I. The large increase in net income from 2020 to 2021 explains the large increase in 2021 dividends. II. The large increase in EBIT from 2020 to 2021 explains the large increase in 2021 dividends. III. The large increase in sales from 2020 to 2021 explains the large increase in 2021 dividends. IV. The large increase in retained earnings from 2020 to 2021 explains the large increase in 2021 dividends. V. The large increase in free cash flow from 2020 to 2021 explains the large increase in 2021 dividends.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 2 images

Blurred answer
Knowledge Booster
Trading
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.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
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…
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