Balance Sheets Assets 2019 2018 Cash and equivalents $100 $85 Accounts receivable 275 300 Inventories 375 ...

Balance Sheets
Assets	2019	2018
Cash and equivalents	$100	$85
Accounts receivable	275	300
Inventories	375	250
Total current assets	$750	$635
Net plant and equipment	2,300	1,490
Total assets	$3,050	$2,125
Liabilities and Equity
Accounts payable	$150	$85
Accruals	75	50
Notes payable	150	75
Total current liabilities	$375	$210
Long-term debt	450	290
Total liabilities	825	500
Common stock	1,225	1,225
Retained earnings	1,000	400
Common equity	2,225	1,625
Total liabilities and equity	$3,050	$2,125

Income Statements
	2019	2018
Sales	$2,000	$1,550
Operating costs excluding depreciation and amortization	1,250	1,000
EBITDA	$750	$550
Depreciation and amortization	100	75
EBIT	$650	$475
Interest	63	46
EBT	$587	$429
Taxes (25%)	147	107
Net income	$440	$322

Dividends paid	$54	$48
Addition to retained earnings	$600	$273.75

Shares outstanding	100	100
Price	$25.00	$22.50
WACC	10.00%

The balance in the firm's cash and equivalents account is needed for operations and is not considered "excess" cash.

Using the financial statements given above, what is Rosnan's 2019 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. Round your answer to the nearest cent.

$

Expert Solution

Given,

EBIT = $ 650

Tax rate = 25% or 0.25

Solution :-

jeff jeffy answered 2 years ago

Balance Sheets: 2013 2012 Cash and equivalents $100 $85 Accounts receivable 275 200 Inventories 375 250 ...

Balance Sheets: 2013 2012 Cash and equivalents $100 $85 Accounts receivable 275 200 Inventories 375 250 Total current assets $750 $635 Net plant and equipment 2,000 1,490 Total assets $2,750 $2,125 Accounts payable $150 $85 Accruals 75 50 Notes payable 150 75 Total current liabilities $375 $210 Long-term debt 450 290 Common stock 1,225 1,225 Retained earnings 700 400 Total liabilities and equity $2,750 $2,125 Income Statements: 2013 2012 Sales $2,000 $1,500 Operating costs excluding depreciation 1,250 1,000 EBITDA $750 ...

Assets 2019 2018 Amount Cash & equivalents $20,000.00 Cash & equivalents $10,000.00 Accounts Receivable $15,000.00 Accounts...

Assets 2019 2018 Amount Cash & equivalents $20,000.00 Cash & equivalents $10,000.00 Accounts Receivable $15,000.00 Accounts Receivable $25,000.00 Inventory $10,000.00 Inventory $15,000.00 Total current assets $45,000.00 Total current assets $50,000.00 Net Plant and equipment $50,000.00 Net Plant and equipment $60,000.00 Total assets $95,000.00 Total assets $110,000.00 Liabilities and equity Liabilities and equity Accounts payable $5,000.00 Accounts payable $7,000.00 Accruals $2,000.00 Accruals $3,000.00 Notes payable $10,000.00 Notes payable $5,000.00 Total current liabilities $17,000.00 Total current liabilities $15,000.00 Long term debts $25,000.00...

Balance Sheets (in millions of dollars) 2020 2019 Assets Cash and cash equivalents $600 $495 Accounts...

Balance Sheets (in millions of dollars) 2020 2019 Assets Cash and cash equivalents $600 $495 Accounts receivable $626 $525 Inventories $285 $240 Total current assets $1,511 $1,260 Net fixed assets $1,590 $1,470 Total assets $3,101 $2,730 Liabilities and equity Accounts payable $248 $195 Accruals $195 $180 Notes payable $189 $195 Total current liabilities $632 $570 Long-term debt $356 $300 Total liabilities $987 $870 Common stock $570 $570 Retained Earnings $1,544 $1,290 Total common equity $2,114 $1,860 Total liabilities and equity...

Balance Sheet For LMN Corporation Year ended: 2019 2018 Assets Cash and equivalents $320 $295 Accounts...

Balance Sheet For LMN Corporation Year ended: 2019 2018 Assets Cash and equivalents $320 $295 Accounts receivable 750 660 Inventories 560 480 Total current assets 1,630 1,435 Gross fixed assets 3,275 2,700 Accumulated depreciation (1,200) (900) Net fixed assets 2,075 1,800 Total assets $3,705 $3,235 Liabilities and shareholders’ equity Accounts payable $390 $370 Notes payable 250 240 Accrued taxes and expenses 180 140 Total current liabilities 820 750 Long-term debt 1,200 1,108 Total long-term debt 1,200 1,108 Common stock 505...

Chang and Smith Tours has the following balance sheets: 2018 2019 Assets Cash $203 $197 Accounts...

Chang and Smith Tours has the following balance sheets: 2018 2019 Assets Cash $203 $197 Accounts Receivable 684 726 Inventory 918 1,023 Net Fixed Assets 2,014 1,989 Total Assets $3,819 $3,935 Liabilities and Equity Accounts Payable $748 $818 Notes Payable 306 302 Long-Term Debt 1,647 1,722 Stockholders' Equity 1,118 1,093 Total Liabilities and Equity $3,819 $3,935 What is the amount of net working capital for 2019? Group of answer choices $2,815 $826 $1,128 $1,093

PLEASE SHOW CALCULATIONS 2017 2018 BALANCE SHEETS: Assets: Cash 74,181 66,301 Accounts Receivable 35,673 48,995...

PLEASE SHOW CALCULATIONS 2017 2018 BALANCE SHEETS: Assets: Cash 74,181 66,301 Accounts Receivable 35,673 48,995 Inventory 4,855 3,986 Other Current Assets 13,936 12,057 Fixed Assets, net 33,783 41,304 Investments 212,891 233,082 Total Assets 375,319 405,725 Liabilities and Equity: Accounts Payable 44,242 55,888 Other Current Liabilities 50,226 55,416 Long-Term Debt 103,703 102,519 Other Non-current Liabilities 43,251 48,209 Common Stock 35,567 33,293 Retained Earnings 98,330 110,400 Total Liabilities and Equity 375,319 405,725 INCOME STATEMENT: FY 2018 Revenue 265,595 Cost of...

Balance Sheet As of December 31,2016 Assets Cash and equivalents 295,500 Accounts receivable 875,000 Inventory 437,500...

Balance Sheet As of December 31,2016 Assets Cash and equivalents 295,500 Accounts receivable 875,000 Inventory 437,500 Total Current Assets 1,608,000 Plant and equipment 475,000 Accumulated depreciation (234,550) Net Fixed Assets 240,450 Total Assets 1,848,450 Liabilities and Owner’s Equity Accounts payable 306,250 Short-term notes payable 88,185 Other current liabilities 18,200 Total Current Liabilities 412,635 Long-term debt 495,800 Total Liabilities 908,435 Common Stock 700,000 Retained earnings 240,015 Total Shareholder’s Equity 940,015 Total Liabilities and Owner’s Equity 1,848,450ZHIAO-WAY Inc. Income Statement For the...

Assets 2018 2019 Cash $17,000 $12,400 Short-term investments. 48,600 18,000 Accounts receivable 351,200 632,160 Inventories 710,200...

Assets 2018 2019 Cash $17,000 $12,400 Short-term investments. 48,600 18,000 Accounts receivable 351,200 632,160 Inventories 710,200 1,287,360 Total current assets $1,127,000 $1,949,920 Gross fixed assets 491,000 1,202,950 Less: accumulated depreciation 146,200 263,160 Net fixed assets $344,800 $939,790 Total assets $1,471,800 $2,889,710 Liabilities and equity 2018 2019 Accounts payable $148,600 $327,118 Notes payable 200,000 720,000 Accruals 136,000 284,960 Total current liabilities $484,600 $1,332,078 Long-term debt 323,432 1,000,000 Common stock (100,000 shares) 460,000 460,000 Retained earnings 203,768 97,632 ...

Windsor, Inc. Comparative Balance Sheets December 31 Assets 2020 2019 Cash $36,000 $21,000 Accounts receivable 32,700...

Windsor, Inc. Comparative Balance Sheets December 31 Assets 2020 2019 Cash $36,000 $21,000 Accounts receivable 32,700 18,900 Inventory 30,100 20,100 Equipment 59,600 77,600 Accumulated depreciation—equipment (29,400 ) (23,300 ) Total $129,000 $114,300 Liabilities and Stockholders’ Equity Accounts payable $28,000 $16,800 Income taxes payable 7,200 8,400 Bonds payable 26,700 32,100 Common stock 17,700 13,400 Retained earnings 49,400 43,600 Total $129,000 $114,300 Windsor, Inc. Income Statement For the Year Ended December 31, 2020 Sales revenue $242,500 Cost of goods sold 175,200 Gross...

You are given the following information. Calculate Total Liabilities. Cash and equivalents is $85 accounts receivable...

You are given the following information. Calculate Total Liabilities. Cash and equivalents is $85 accounts receivable are $87 inventory is $66 net fixed assets is $199 accounts payable is $92 accruals are $99 notes payable are $81 long term debt is $82

Question