Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2019 2018 Sales $ 1,200.0 $1,000.0 Operating costs excluding depreciation and amortization 1,020.0 850.0 EBITDA $ 180.0 $ 150.0 Depreciation and amortization 30.0 25.0 Earnings before interest and taxes (EBIT) $ 150.0 $ 125.0 Interest 21.7 20.2 Earnings before taxes (EBT) $ 128.3 $ 104.8 Taxes (25%) 32.1 26.2 $ 78.6 $ 61.3 Net income 96.2 Common dividends 79.7 Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) 2019 2018 Assets Cash and equivalents $ 12.0 $ 10.0 Accounts receivable 180.0 150.0 Inventories 180.0 200.0 $ 372.0 300.0 $ 672.0 Total current assets $ 360.0 Net plant and equipment 250.0 Total assets $610.0 Liabilities and Equity Accounts payable $108.0 $ 90.0 Accruals 72.0 60.0 Notes payable 67.0 515 Total current liabilities $247.0 $ 201.5 Long-term bonds 150.0 150.0 Total liabilities $397.0 $ 351.5 Common stock (50 million shares) 50.0 50.0 Retained earnings 225.0 208.5 Common equity $275.0 $ 258.5 Total liabilities and equity $672.0 $610.0

Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2019 2018 Sales $ 1,200.0 $1,000.0 Operating costs excluding depreciation and amortization 1,020.0 850.0 EBITDA $ 180.0 $ 150.0 Depreciation and amortization 30.0 25.0 Earnings before interest and taxes (EBIT) $ 150.0 $ 125.0 Interest 21.7 20.2 Earnings before taxes (EBT) $ 128.3 $ 104.8 Taxes (25%) 32.1 26.2 $ 78.6 $ 61.3 Net income 96.2 Common dividends 79.7 Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) 2019 2018 Assets Cash and equivalents $ 12.0 $ 10.0 Accounts receivable 180.0 150.0 Inventories 180.0 200.0 $ 372.0 300.0 $ 672.0 Total current assets $ 360.0 Net plant and equipment 250.0 Total assets $610.0 Liabilities and Equity Accounts payable $108.0 $ 90.0 Accruals 72.0 60.0 Notes payable 67.0 515 Total current liabilities $247.0 $ 201.5 Long-term bonds 150.0 150.0 Total liabilities $397.0 $ 351.5 Common stock (50 million shares) 50.0 50.0 Retained earnings 225.0 208.5 Common equity $275.0 $ 258.5 Total liabilities and equity $672.0 $610.0

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Q: The 2020 balance sheet of Osaka's Tennis Shop, Incorporated, showed long-term debt of $2.5 million,…

A: Cash Flow (CF) is the increase or decrease in the amount of money a business, institution, or…

Q: C) Obtain the cash flows from assets projected for 2025 D) What can you say about the firm's growth…

A: Step 1:c. Cash flows from assets projected for 2025:Operating Cash Flow: EBIT = Sales - COGS -…

Q: During 2020, Campbell Company entered into the following transactions. Purchased equipment for…

A: The accounting equation refers to the equation of the balance sheet. It is based on the method of…

Q: The Clifford Corporation’s 2023 income statement shows the following:a. Calculate the operating cash…

A: Step 1: Given Value for Calculation Sales = s = $300,000Costs = c = $173,000Other expenses = oe =…

Q: With the use of three different examples, explain why cash and profit are not the same thing.

A: Cash is the real account in accounting terms as it is current asset and profit is…

Q: You are required to complete the following for Macon Boards for 2022. Income Statement for 2022.…

A: The Income Statement summarizes the revenues and expenses for the year, while the Balance Sheet…

Q: 1-Prepare the company’s balance sheet and Income statement during 2019 and 2020? 2-prepare the…

A: Financial Statement - Financial Statement includes Income Statement, Balance Sheet and Cash Flow…

Q: How do you solve this on excel with formulas ?

A: The process outlined for solving this problem in Excel is a comprehensive financial modeling…

Q: Q6) Which of the following best suits this description: “It is a summary of the net assets and worth…

A: Balance sheet is a type of financial statement which will reflect all the assets and the liabilities…

Q: would represent an example of what type of analysis:

A: Financial statements: It refers to the end reports prepared by n organization to report the…

Q: Sales: $300 Depreciation expense: $20 Interest expense: $40 Tax expense: $40 Net worth: $150 2 In…

A: Net income is calculated as shown below.

Q: Refer to the Income Statement, Balance Sheet, and Cash Flow Statement of Walmart for 2021 or 2022.…

A: Return on Invested Capital (ROIC)ROIC measures how efficiently a company uses its capital to…

Q: b. Construct the statement of stockholders' equity for the year ending December 31, 2021, and the…

A: The objective of the question is to construct the statement of stockholders' equity for the year…

Q: Problem 1 Requirements: 1. The carrying value of investment in King Inc. shares in 2019 is? 2. How…

A: Income statement:The income statement is the statement or the record that is prepared by the company…

Q: 31/12/2020 31/12/2019 non-current assets: PPE at cost 100,000 50,000 50,000 100,000 40,000 60,000…

A: A cash Flow statement is a statement which discloses the changes in cash position between two…

Q: a.calculate free cash flow trading company "MARS". Provide an interpretation of the cash flow…

A: A cash flow statement is prepared to know the cash inflow/outflow from three types of activities…

Q: Cash & short-term investments Accounts receivable Income taxes receivable Inventories Prepaid…

A: Here,

Q: he Dec 31, 2018 balance sheet of Whelan inc., showed $138,000 in the common stock account and…

A: The cash flow statement is an essential part of the financial statements of the organization. It is…

Q: Refer to the information below for CakePops Inc. a. Calculate the profit or loss for 2023. b. What…

A: Balance Sheet is a type of financial statement that shows the financial position of the entity. It…

Q: Cheese Factory Incorporated reported the following information for the fiscal year ended August 31,…

A: The balance sheet is one of the financial statements of the business. It represents the financial…

Q: Arlington Corporation's financial statements (dollars and shares are in millions) are provided here.…

A: Working Capital: Working capital represents the capital required to finance the daily expenses of…

Q: Required: (a) Prepare a Statement of Cash Flows for Ashton plc for the year ended 31 December 2020…

A: Financial statement A financial statement refers to those which are prepared in order to ascertain a…

Q: (2) Compute the company's cash flow on total assets ratio for its fiscal year 2021. Cash Flow on…

A: The ratio states the capacity of the total assets of the company in generating operating cash flow…

Question

Financial information for Powell Panther Corporation is shown here.

a. What was net operating working capital for 2018 and 2019? Assume the firm has no excess cash.
b. What was the 2019 free cash flow?
c. How would you explain the large increase in 2019 dividends?

Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars)
2019
2018
Sales
$ 1,200.0
$1,000.0
Operating costs excluding depreciation and amortization
1,020.0
850.0
EBITDA
$ 180.0
$ 150.0
Depreciation and amortization
30.0
25.0
Earnings before interest and taxes (EBIT)
$ 150.0
$ 125.0
Interest
21.7
20.2
Earnings before taxes (EBT)
$ 128.3
$ 104.8
Taxes (25%)
32.1
26.2
$ 78.6
$ 61.3
Net income
96.2
Common dividends
79.7
Powell Panther Corporation: Balance Sheets as of December 31
(millions of dollars)
2019
2018
Assets
Cash and equivalents
$ 12.0
$ 10.0
Accounts receivable
180.0
150.0
Inventories
180.0
200.0
$ 372.0
300.0
$ 672.0
Total current assets
$ 360.0
Net plant and equipment
250.0
Total assets
$610.0
Liabilities and Equity
Accounts payable
$108.0
$ 90.0
Accruals
72.0
60.0
Notes payable
67.0
515
Total current liabilities
$247.0
$ 201.5
Long-term bonds
150.0
150.0
Total liabilities
$397.0
$ 351.5
Common stock (50 million shares)
50.0
50.0
Retained earnings
225.0
208.5
Common equity
$275.0
$ 258.5
Total liabilities and equity
$672.0
$610.0

Video Video

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

This is a popular solution!

SEE SOLUTION Check out a sample Q&A here

Step 1

VIEW

Step 2

VIEW

Trending now

This is a popular solution!

Step by step

Solved in 2 steps with 1 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Similar questions

For this question, please refer to the Fact Pattern below (Same fact pattern as previous question). Given the set of transactions above, what was Adjusted EBITDA in 2021? O $1,107.2 O $1,082.2. O $1,068.2 $1,092.2 Activities during the year: Capital expenditures Cost of Goods Sold (excluding D&A) Dividend Payout Ratio (dividends/ net income to common shareholders) Income Tax Net Interest Expense Net Revenues Non-controlling Interest Expense (After-Tax) Litigation Expense Other Operating Expenses (excluding D&A) Purchases of intangible assets Preferred dividends Research And Development (excluding D&A) Proceeds from sale of land with book value of $15 Selling, General, & Administrative (excluding D&A) Write-down of PP&E 2021 580.0 3,256.0 40% 35% 45.6 5,800.0 25.0 97.0 16.5 45.0 5.0 56.3 20.0 1,488.0 7.0
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux's accounting records is provided also. Assets Cash Accounts receivable Less: Allowance for uncollectible accounts Dividends receivable Inventory Long-term investment Land Buildings and equipment Less: Accumulated depreciation Liabilities Accounts payable Salaries payable Interest payable Income tax payable Notes payable Bonds payable Less: Discount on bonds Shareholders' Equity Common stock Paid-in capital-excess of par Retained earnings DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 900s) Less: Treasury stock DUX COMPANY Income Statement For Year Ended December 31, 2018 ($ in 800s) Revenues Sales revenue Dividend revenue Expenses Cost of goods sold. Salaries expense Depreciation expense Bad debt expense Interest expense Loss on sale of building Income tax expense Net income $325 9 $334 134 39 33 1 22 6 31 266…
1. What is the firm's net income in the current year? 2. What is the firm's dividend payment in the current year? 3. What is the firm's cash flow from operations? 4. What is the firm's cash flow from financing? What is the firm's cash flow from investing? 6. What is the firm's total change in cash from the prior year to the current year? Item Accounts payable Accounts receivable Accruals Cash Common Stock COGS Current portion long-term debt Depreciation expense Interest expense Inventories Long-term debt Net fixed assets Notes payable Operating expenses (excl. depr.) Retained earnings Sales Taxes Prior year 8,191.00 6,088.00 1,024.00 ??? 10,543.00 12,656.00 4,917.00 2,500 733 4,193.00 13,811.00 51,233.00 4,358.00 13,977 28,930.00 35,119 2,084 Current year 7,716.00 6,770.00 1,571.00 ??? 12,675.00 18,298.00 5,033.00 2,811.00 417 4,815.00 13,612.00 54,050.00 9,914.00 18,172 29,327.00 47,003.00 2,775
Using the above financial data, prepare the statement of cash flow for 2020 using the indirect method. What does the company’s statement of cash flow reveal about the business’s financial health?
Please help solve
2. Prepare the investing activities section of the statement of cash flows for Laporte Inc. for the year ended December 31, 2020. (Negative answers should be indicated by a minus sign. Enter your answers in millions.) LAPORTE INC. Statement of Cash Flows (Partial) For the Year Ended December 31, 2020 Cash flows from investing activities: Purchase of equipment Sale of equipment Sale of long-term investment Net cash flow from investing activities $ (37)
1. Calculate the cash operating cycle of Stone Limited for the year ended 30 April, 2018 and 2019.2. Calculate the comparative ratios for Stone limited for the year ended 30 April 2019. (to two decimal places where appropriate).3. Based on the result of the previous year end and the industry average. Draft a report addressed to the Board of Directors of Stone Limited analysing the performance of the company for the year 2019
Please give answer the question
Determine the WACC, and determine whether the company generated value or not, and what the amount was for both years ANSWER 2020 2021 WACC EVA ROIC
30.For 2020, the FNL Corporation reported $ 21,500 of Income on an Equity Method Investment. During the same year, FNL received $ 1,500 of dividends from this investment. Assuming that the company uses the indirect method to prepare the Statement of Cash Flows, what is the net effect of this investment when adjusting the Net Income to compute the Cash Provided by the Operating Activities? Select one: a It will increase by $ 1,500. b. It will decrease by $ 20,000. c. It will increase by $ 20,000. d. $ 0. It has no effect.
Refer to the following financial statements for Kodenko Inc: Prepare forecasts of its income statement, statement of financial position and statement of cash flows for 2020 under the following assumptions:a. All financial ratio remains at 2019 level.b. Kodenko will not record restructuring costs for 2020.c. Taxes payable are at the 2019 level of RM544 million.d. Depreciation expense charged to Selling, general and administrative is RM765million for 2019 and 2018 repectively.e. Gross PPE is RM 12,982 million and RM12,963 million for 2019 and 2018 respectively.f. Projected current maturities of long term debt are RM13 million for 2020.g. Capital expenditure for 2019 and 2018 are RM1,047 and RM783, respectively
From the following information on the income statement and the balance sheet, what is free cash flow to the firm (FCFF) in 2019? Assume that the tax rate is 0.3. Income Statement  Items 2018 2019 Revenue 2,542 3,004 Cost of goods sold 1,017 1,235 SG&A expense 308 353 Depreciation 409 505 Interest expense 108 155 Balance Sheet  Items 2018 2019 Cash 151 308 Accounts receivable 456 903 Inventory 905 1,207 PP&E 9,087 12,843 Accumulated Dep 4,241 5,739 Accounts payable 605 656 Short-term debt 304 505 Long-term debt 3,044 3,448 Common stock 1,800 1,800 Retained earnings x x