Question

Please give me the correct answer, what is the free cash flow for 2018?

1 Free Cash Flows 2 (All dollar values are provided in millions 2018 4 Sales, ST Invest, Notes Pay, LT Debt factor increase 1.20 Operating costs as % of sales Cash factor increase 6 1.20 1.10 1.25 1.10 1.25 1.15 7 Accts. Rec factor increase Inventory factor increase 9 Net Plant & Equip factor increase 10 Accts Pay factor increase 11 Accruals factor increase 12 13 Depreciation as % of Net Plant & Equip 14 Interest rate 15 Tax rate 16 Payout rate 10.00% 10.00% 40.00% 90.00%2017 Sales Cash as % of sales Accts Rec as % of sales Inventory as % of sales Net Plant & Equip as % of sales Accts Pay as % of sales Accruals as % of Sales $2,500 1.00% 14.00% 23.00% 2700% 8.00% 3.00% Operating cost as % of sales Depreciation as % of Net Plant & Equip Interest rate Tax rate Payout rate Short-term investments as % of sales Notes payable as % of sales Long-term debt as % of sales Retained earnings multiple factor 85.00% 10.00% 10.00% 40.00% 80.00% 2.00% 20.00% 1.502018 Income Statements: Sales Operating costs excluding depreciation Depreciation and amortization Earnings before interest and taxes 2017 $3,000.0 2,475.0 74.3 $450.8 64.5 $386.3 154.5 $231.8 $208.6 $2,500.0 2,125.0 67.5 $307.5 53.8 $253.8 101.5 $152.3 $121.8 Less interest Pre-tax income Taxes Net income available to common stockholders Common dividends 2018 Balance Sheets: Assets Cash Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets 2017 $30.0 15.0 385.0 718.8 $1,148.8 742.5 $1,891.3 $25.0 12.5 350.0 575.0 $962.5 675.0 $1,637.5 Liabilities and Equity Accounts payable Accruals otes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity $250.0 86.3 60.0 $396.3 600.0 $996.3 826.2 68.9 $895.0 $1,891.3 $200.0 75.0 50.0 $325.0 500.0 $825.0 766.8 45.7 $812.5 $1,637.5Free cash flow2018

0 0
Add a comment Improve this question Transcribed image text
Know the answer?
Add Answer to:
Please give me the correct answer, what is the free cash flow for 2018? 1 Free...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • USE Table Below , questions are all relevant to same problem so not too long. What...

    USE Table Below , questions are all relevant to same problem so not too long. What is the net operating profit after taxes (NOPAT) for 2018? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answer to one decimal place. $   million What are the amounts of net operating working capital for both years? Enter your answers in millions. For example, an answer...

  • The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below. Open...

    The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. What is the net operating profit after taxes (NOPAT) for 2018? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answer to one decimal place. What are the amounts of net operating working capital for...

  • I am sorry I put the wrong picture now should be okay. The data for Rhodes...

    I am sorry I put the wrong picture now should be okay. The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet a. What is the net operating profit after taxes (NOPAT) for 2018? Enter your answer in millions. For example, an answer or $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your...

  • 1. Calculate Free Cash Flow, ROIC, EVA and MVA? Assignment 2 2017 2018 Statement of Retained...

    1. Calculate Free Cash Flow, ROIC, EVA and MVA? Assignment 2 2017 2018 Statement of Retained Earnings Opening balance of RE Add, Net Income Lees, Dividend = Closing Balance of RE 2018 1365 115 1001 1,380 1056 97 361 1,514 Statement of Cash Flows INCOME STATEMENT Sales Cost of goods sold Depreciation Other Expended Toral Operating costs EBIT Interest Expense EBT Tax(217 Net Income 2018 350 2 36 146 115 Op. Balance wine.dctivitis Net Income Add, Depreciation Less, Increase in...

  • What was the free cash flow in 2017 for FIN 300 Inc.? Please show work. Balance...

    What was the free cash flow in 2017 for FIN 300 Inc.? Please show work. Balance Sheet: 12/31/17 Assets Cash and Marketable Securities Accounts Receivable Inventories Total Current Assets Net plant and equipment TOTAL ASSETS 2017 130 4875 7995 13000 13000 26000 2016 1040 4095 5395 10530 11310 21840 Liabilities and Equity Accounts Payable Notes Payable Accruals Total Current Liabilities Long Term Bonds TOTAL DEBT Preferred Stock Common Stock Retained earnings TOTAL COMMON EQUITY TOTAL LIABILITIES AND EQUITY 2017 780...

  • 3-17 FREE CASH FLOW Financial information for Powell Panther Corporation is shown here. Powell Panther Corporation:...

    3-17 FREE CASH FLOW Financial information for Powell Panther Corporation is shown here. Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 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) $ 1283 $ 104.8 Taxes (40%) 51.3 41.9 Net income $ 77.0 $...

  • what was the free cash flow in 2017 for FIN300.01 Inc? 2016 10 Problem 1: Below...

    what was the free cash flow in 2017 for FIN300.01 Inc? 2016 10 Problem 1: Below are financial statements of FIN300.01 Inc.. Balance Sheet: 12/31/17 Assets 2017 Cash and Marketable Securities Accounts Receivable 375 Inventories 615 Total Current Assets 1,000 Net plant and equipment 1,000 TOTAL ASSETS 2,000 315 415 810 870 1,680 2017 60 140 110 310 754 1,064 2016 40 60 130 Liabilities and Equity Accounts Payable Notes Payable Accruals Total Current Liabilities Long Term Bonds TOTAL DEBT...

  • What was the free cash flow in 2017 for FIN300.01 Inc.? 2016 80 Problem 1: Below...

    What was the free cash flow in 2017 for FIN300.01 Inc.? 2016 80 Problem 1: Below are financial statements of FIN300.01 Inc.: Balance Sheet: 12/31/17 Assets 2017 Cash and Marketable Securities 10 Accounts Receivable 375 Inventories 615 Total Current Assets 1,000 Net plant and equipment 1.000 TOTAL ASSETS 2,000 315 415 810 870 1,680 2017 2016 40 60 60 580 Liabilities and Equity Accounts Payable Notes Payable Accruals Total Current Liabilities Long Term Bonds TOTAL DEBT Preferred Stock Common Stock...

  • Prepare the 2018 statement of cash flows for Smolira Golf Corp. (A negative answer should be...

    Prepare the 2018 statement of cash flows for Smolira Golf Corp. (A negative answer should be indicated by a minus sign.) Some recent financial statements for Smolira Golf Corp. follow. Assets 2017 2018 Current assets Cash Accounts receivable Inventory $ 34,385 17.801 36,310 SMOLIRA GOLF CORP 2017 and 2018 Balance Sheets Liabilities and Owners' Equity 2018 2017 Current liabilities $ 37,837 Accounts payable $36,722 27.766 Notes payable 19,008 42,632 Other 19,864 $108.235 Total $ 75,594 Long-term debt $115.000 $ 42,582...

  • Please create a balance sheet based on the following income and cash flow statements: for 2016...

    Please create a balance sheet based on the following income and cash flow statements: for 2016 Income Statement 2016 Sales 655,150 Expenses excluding depreciation and amortization 386,878 EBITDA 268,272 Depreciation and amortization 7,388 EBIT 260,884 Interest expense 8,574 EBT 252,310 Taxes (20%) 20% 50,462 Net income 201,848 Common dividends 12,554 Addition to retained earnings 189,294 Cash flow Statement 2016 Operating Activities 203,409 Net Income 201,848 Depreciation and amortization 7,388 Increase in accounts payable 7,652 Increase in accruals (wages, utilities etc.)...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT