Question

In: Finance

FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income...

FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $2,080.0 $1,600.0 Operating costs excluding depreciation and amortization 1,560.0 1,360.0 EBITDA $520.0 $240.0 Depreciation and amortization 51.0 46.0 Earnings before interest and taxes (EBIT) $469.0 $194.0 Interest 46.0 35.0 Earnings before taxes (EBT) $423.0 $159.0 Taxes (40%) 169.2 63.6 Net income $253.8 $95.4 Common dividends $228.0 $76.0 Powell Panther Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash and equivalents $29.0 $24.0 Accounts receivable 250.0 208.0 Inventories 460.0 368.0 Total current assets $739.0 $600.0 Net plant and equipment 510.0 464.0 Total assets $1,249.0 $1,064.0 Liabilities and Equity Accounts payable $187.0 $144.0 Accruals 166.0 128.0 Notes payable 42.0 32.0 Total current liabilities $395.0 $304.0 Long-term bonds 416.0 320.0 Total liabilities $811.0 $624.0 Common stock 383.2 411.0 Retained earnings 54.8 29.0 Common equity $438.0 $440.0 Total liabilities and equity $1,249.0 $1,064.0 Write out your answers completely. For example, 25 million should be entered as 25,000,000. B) What was the 2016 free cash flow?

Solutions

Expert Solution


Related Solutions

FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $3,250.0 $2,600.0 Operating costs excluding depreciation and amortization 2,438.0 2,210.0 EBITDA $812.0 $390.0 Depreciation and amortization 94.0 75.0 Earnings before interest and taxes (EBIT) $718.0 $315.0   Interest 72.0 57.0 Earnings before taxes (EBT) $646.0 $258.0   Taxes (40%) 258.4 103.2 Net income $387.6 $154.8 Common dividends $349.0 $124.0 Powell Panther Corporation: Balance Sheets...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $2,200.0 $2,000.0 Operating costs excluding depreciation and amortization 1,705.0 1,700.0 EBITDA $495.0 $300.0 Depreciation and amortization 58.0 48.0 Earnings before interest and taxes (EBIT) $437.0 $252.0 Interest 48.0 44.0 Earnings before taxes (EBT) $389.0 $208.0 Taxes (40%) 155.6 83.2 Net income $233.4 $124.8 Common dividends $210.0 $100.0 Powell Panther Corporation: Balance Sheets...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $1,560.0 $1,200.0 Operating costs excluding depreciation and amortization 1,170.0 1,020.0 EBITDA $390.0 $180.0 Depreciation and amortization 37.0 29.0 Earnings before interest and taxes (EBIT) $353.0 $151.0   Interest 34.0 26.0 Earnings before taxes (EBT) $319.0 $125.0   Taxes (40%) 127.6 50.0 Net income $191.4 $75.0 Common dividends $172.0 $60.0 Powell Panther Corporation: Balance Sheets...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income...
FREE CASH FLOW Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $2,875.0 $2,500.0 Operating costs excluding depreciation and amortization 2,300.0 2,125.0 EBITDA $575.0 $375.0 Depreciation and amortization 84.0 68.0 Earnings before interest and taxes (EBIT) $491.0 $307.0   Interest 63.0 55.0 Earnings before taxes (EBT) $428.0 $252.0   Taxes (40%) 171.2 100.8 Net income $256.8 $151.2 Common dividends $231.0 $121.0 Powell Panther Corporation: Balance Sheets...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,300.0 $ 3,000.0 Operating costs excluding depreciation and amortization 2,475.0 2,550.0 EBITDA $ 825.0 $ 450.0 Depreciation and amortization 86.0 66.0 Earnings before interest and taxes (EBIT) $ 739.0 $ 384.0   Interest 72.6 66.0 Earnings before taxes (EBT) $ 666.4 $ 318.0   Taxes (25%) 266.6 127.2 Net income $ 399.8 $ 190.8 Common dividends...
eBook Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for...
eBook Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,500.0 $ 2,800.0 Operating costs excluding depreciation and amortization 2,975.0 2,380.0 EBITDA $ 525.0 $ 420.0 Depreciation and amortization 67.0 56.0 Earnings before interest and taxes (EBIT) $ 458.0 $ 364.0   Interest 77.0 61.6 Earnings before taxes (EBT) $ 381.0 $ 302.4   Taxes (25%) 152.4 121.0 Net income $ 228.6 $ 181.4 Common...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,190.0 $ 2,900.0 Operating costs excluding depreciation and amortization 2,712.0 2,465.0 EBITDA $ 478.0 $ 435.0 Depreciation and amortization 73.0 64.0 Earnings before interest and taxes (EBIT) $ 405.0 $ 371.0   Interest 70.2 63.8 Earnings before taxes (EBT) $ 334.8 $ 307.2   Taxes (25%) 133.9 122.9 Net income $ 200.9 $ 184.3 Common dividends...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,105.0 $ 2,700.0 Operating costs excluding depreciation and amortization 2,562.0 2,295.0 EBITDA $ 543.0 $ 405.0 Depreciation and amortization 81.0 65.0 Earnings before interest and taxes (EBIT) $ 462.0 $ 340.0   Interest 68.3 59.4 Earnings before taxes (EBT) $ 393.7 $ 280.6   Taxes (25%) 157.5 112.2 Net income $ 236.2 $ 168.4 Common dividends...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,480.0 $ 2,900.0 Operating costs excluding depreciation and amortization 2,871.0 2,465.0 EBITDA $ 609.0 $ 435.0 Depreciation and amortization 109.0 84.0 Earnings before interest and taxes (EBIT) $ 500.0 $ 351.0   Interest 76.6 63.8 Earnings before taxes (EBT) $ 423.4 $ 287.2   Taxes (25%) 169.4 114.9 Net income $ 254.0 $ 172.3 Common dividends...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 2,420.0 $ 2,200.0 Operating costs excluding depreciation and amortization 1,997.0 1,870.0 EBITDA $ 423.0 $ 330.0 Depreciation and amortization 48.0 44.0 Earnings before interest and taxes (EBIT) $ 375.0 $ 286.0   Interest 53.2 48.4 Earnings before taxes (EBT) $ 321.8 $ 237.6   Taxes (25%) 128.7 95.0 Net income $ 193.1 $ 142.6 Common dividends...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT