-
+1 - 312-224-1615
Get in touch with us
-
support@helpwithassignment.com
Send us an e-mail
Solution Library
Calculation of Free Cash Flow From Balance Sheet And Income Statements
Question
Use the financial statements for Widget Corp and find the FCF.
Balance Sheets Widget Corp. (In Millions of Dollars) (Winter 2013)
|
Assets |
2013 |
2012 |
Liabilities and Equity |
2013 |
2012 |
|
Cash |
$100 |
$80 |
Accounts Payable |
$50 |
$40 |
|
Short-term Investments |
10 |
10 |
Notes Payable |
$200 |
$180 |
|
Accounts Receivable |
$400 |
$380 |
Accruals |
$190 |
$150 |
|
Inventories |
$450 |
$490 |
Total Current Liabilities |
$440 |
$370 |
|
Total Current Assets |
$960 |
$960 |
|
|
|
|
Net Plant and Equipment |
$1065 |
$965 |
Long-term Debt |
$400 |
$650 |
|
|
|
|
Total Debt |
$840 |
$1,020 |
|
|
|
|
Common Stock (50 mill) |
$485 |
$500 |
|
|
|
|
Retained Earnings |
$700 |
$405 |
|
|
|
|
Total Common Equity |
$1,185 |
$905 |
|
Total Assets |
$2,025 |
$1,925 |
Total Liabilities and Equity |
$2,025 |
$1925 |
Income Statements Widget Corp (In Millions of Dollars) (Winter 2013)
|
|
2013 |
2012 |
|
Total Revenue |
$4000 |
$3500 |
|
Operating Expenses |
$3000 |
$2900 |
|
EBITDA |
$1000 |
$600 |
|
Depreciation |
$200 |
$170 |
|
Amortization |
$100 |
$90 |
|
Depreciation and Amortization |
$300 |
$260 |
|
EBIT (Operating Income) |
$700 |
$340 |
|
Less Interest |
$125 |
$115 |
|
EBT |
$575 |
$225 |
|
Less Taxes (40%) |
$230 |
$90 |
|
Net Income before preferred dividends |
$345 |
$135 |
|
Preferred Dividends |
$20 |
$20 |
|
Net Income |
$325 |
$115 |
|
Common Dividends |
$160 |
$110 |
|
Additions to Retained Earnings |
$165 |
$5 |
Summary
The question belongs to Finance and it is about finding the FCF or Free Cash Flow from the balance sheet and income statements given in the question. The calculations have been given in the solution in detail.
Total Word Count 199
WHAT OUR STUDENTS SAY
When I was handed over a data filled excel sheet to analyze as a part of the assignment, then I had no idea what to do and how to approach. I kept on thinking as the deadline kept on getting nearer. Then one of my seniors in college told me about HwA and that is how I first approached them. The experience was fantastic as the experts here found out definitive trends and made sense out of that sheet. They also helped me with the writing the analysis and I got good grades.
Sam Coughman Student
Dimensions of fluids was a mind boggling concept for me and I really felt lost. Luckily, I came across HwA who not only helped me to go through the fluid mechanics assignments but importantly helped me understand the concepts of it which now coming to my use in my master degree as well.
Samantha Campbell Student
The day when my professor asked us to start preparing a Research Proposal I approached HwA for help. I was already taking their help for my other assignments as well, but never thought that they had a strong research proposal writing and dissertation writing support. Really impressed with the kind of feedback I got in my Research Proposal.
Yi Ling Student
When the time came to do my final year research dissertation I came across HwA who not only helped me to write the paper but also at the same time enlightened me about the process of writing a proper research paper. I understood the basic difference between an essay and a research paper, thanks to the research paper writing experts of HwA.
Ann Bushnell Student
I am pursuing my masters in finance management from New Zealand. Even though I had an idea of most of the concepts of finance from my undergrad days, I was still looking for some guidance and help with my finance assignment. I had great results with the New Zealand finance assignment expert during my undergraduate days and let me tell you that I got the exact same quality of work for my masters assignments also
Leslie Irvine Student
Comments
this is a very good website
I have 50 questions for the same test your page is showing only 28
hi can you please help or guide me to answer my assignments. thanks
hi can anyone help or guide me to my assignments. thanks
This solution is perfect ...thanks
Hello Allison,I love the 2nd image that you did! I also, had never heard of SumoPaint, is something that I will have to exolpre a bit! I understand completely the 52 (or so) youtube videos that you probably watched. Sometimes they have what you want, sometimes they don't! However, it is always satisfying when you are able to produce something that you have taught yourself. Great job!Debra 0 likes
Perfect bank of solution.
great !
thanks for the quick response. the solution looks good. :)
thnx for the answer. it was perfect. just the way i wanted it.
works fine.