Question

In: Finance

Bartling energy system recently reported 9,250,000,000 of sales , $5,750,000,000 of operating costs other than depreciations , and 7000,000,000 of depreciation.

Bartling energy system recently reported 9,250,000,000 of sales , $5,750,000,000 of operating costs other than depreciations , and 7000,000,000 of depreciation. The company has no amortization charges, it had $3,200,000,000 of outstanding bonds that carry a 5% interest rate and its federal-plus-state income tax rate was 35%. In order to sustain its operations and thus generate sales and cash flows in the future, the firm was required to make $1,250,000,000 of capital expenditures on new fixed assets and to invest $300,000,000 in net operating working capital. By how much did the firm’s net income exceed its free cash flow?

Solutions

Expert Solution

So hopefully you meant 700,000,000 in depreciation otherwise this is wrong.

Anyway. First, we find our Pretax Income which is Sales - Operating Costs - Deprecation - Interest expense = Pretax Income

Interest expense is just our bonds times 5% interest rate (325,000,000 times 5%)

We must pay 35% taxes on the pretax income.

Pretax Income - taxes = Net income

Operating cash = Net income + depreciation we do this because deprecation is a non-cash expense.

We must then deduct our Capital expenditures and investment into Working Capital because both of those use up cash. So we reduce operating cash by 1,250,000,000 and 300,000,000 respectively. This leaves us with Free Cash flow and the difference is 850,000,000.

Sales$9,250,000,000
Op Costs-55,750,000,000
Dep-$700,000,000
Interest-$160,000,000
Pretax Income$2,640,000,000
Taxes$924,000,000
Net Income$1,716,000,000


Net Income$1,716,000,000
Dep$700,000,000
Op Cash Flow$2,416,000,000
Capex-$1,250,000,000
NWC-$300,000,000
Free Cash Flow$866,000,000
Difference$850,000,000


jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

AT&T recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and...
AT&T recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and $1,100 of depreciation. The company had $3,200 of outstanding bonds that carry a 5% interest rate, and its federal-plus-state income tax rate was 35%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to make $1,250 of capital expenditures on new fixed assets and to invest $300 in net operating working capital. By how much...
Houston Pumps recently reported $172,500 of sales, $140,500 of operating costs other than depreciation, and $9,250 of depreciation.
Houston Pumps recently reported $172,500 of sales, $140,500 of operating costs other than depreciation, and $9,250 of depreciation. The company had $35,250 of outstanding bonds that carry a 6.75% interest rate, and its federal-plus-state income tax rate was 25%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to spend $15,250 to buy new fixed assets and to invest $6,850 in net operating working capital. What was the firm's free cash...
Shrives Publishing recently reported $11,500 of sales, $5,500 of operating costs other than depreciation, and $1,250...
Shrives Publishing recently reported $11,500 of sales, $5,500 of operating costs other than depreciation, and $1,250 of depreciation. The company had $3,500 of bonds that carry a 6.25% interest rate, and its federal-plus-state income tax rate was 25%. During the year, the firm had expenditures on fixed assets and net operating working capital that totaled $1,550. These expenditures were necessary for it to sustain operations and generate future sales and cash flows. What was its free cash flow? (Round your...
Shrives Publishing recently reported $11,750 of sales, $5,500 of operating costs other than depreciation, and $1,250...
Shrives Publishing recently reported $11,750 of sales, $5,500 of operating costs other than depreciation, and $1,250 of depreciation. The company had $3,500 of bonds that carry a 6.25% interest rate, and its federal-plus-state income tax rate was 35%. During the year, the firm had expenditures on fixed assets and net operating working capital that totaled $1,550. These expenditures were necessary for it to sustain operations and generate future sales and cash flows. What was its free cash flow? (Round your...
Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation,...
Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and $850 of depreciation. The company had $3,200 of outstanding bonds that carry a 5% interest rate, and its federal-plus-state income tax rate was 25%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to make $1,250 of capital expenditures on new fixed assets and to invest $300 in net operating working capital. By how...
Boston Inc. recently reported $125,000 of sales, $75,500 of operating costs other than depreciation, and $10,200...
Boston Inc. recently reported $125,000 of sales, $75,500 of operating costs other than depreciation, and $10,200 of depreciation. The company had $16,500 of outstanding bonds that carry a 7.25% interest rate, and its federal-plus-state income tax rate was 40%. How much was the firm's net income? The firm uses the same depreciation expense for tax and stockholder reporting purposes. (Round your intermediate and final answers to two decimal places.)
Sugar Land Inc. recently reported $15,000 of sales, $7,500 of operating costs other than depreciation, and...
Sugar Land Inc. recently reported $15,000 of sales, $7,500 of operating costs other than depreciation, and $1,200 of depreciation. The company had no amortization charges, it had outstanding $6,500 of bonds that carry a 6.25% interest rate, and its federal-plus-state income tax rate was 35%. How much was the firm's net income after taxes? a. $3,284.55 b.$3,457.42 c.$3,639.39 d.$3,830.94 e.$4,022.48
Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation,...
Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and $800 of depreciation. The company had $3,200 of outstanding bonds that carry a 5% interest rate, and its federal-plus-state income tax rate was 35%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to make $1,250 of capital expenditures on new fixed assets and to invest $300 in net operating working capital. By how...
Houston Pumps recently reported $232,500 of sales, $140,500 of operating costs other than depreciation, and $9,250...
Houston Pumps recently reported $232,500 of sales, $140,500 of operating costs other than depreciation, and $9,250 of depreciation. The company had $35,250 of outstanding bonds that carry a 6.75% interest rate, and its federal-plus-state income tax rate was 35%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to spend $15,250 to buy new fixed assets and to invest $6,850 in net operating working capital. What was the firm's free cash...
Georgia Office Supplies recently reported $12,500 of sales, $7,250 of operating costs other than depreciation, and...
Georgia Office Supplies recently reported $12,500 of sales, $7,250 of operating costs other than depreciation, and $1,250 of depreciation. The company had no amortization charges and no non-operating income. It had $8,000 of bonds outstanding that carry a 7.5% interest rate, and its federal-plus-state income tax rate was 40%. The firm had 1,000 shares outstanding. 1) How much was the firm's taxable income, or earnings before taxes (EBT)? EBT = $12,500 - $7,250 - $1,250 - (.075 x $8,000) =...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT