For the XYZ corporation in 2021: Long Term Operating Capital Net Working Capital Long Term Debt Shareholders Equity Net Income Net Operating Profits after Taxes (NOPAT) Weighted Average Cost of Capital What is their Free Cash Flow for 2021? $922 $732 $764 $890 YE 2020 $4,701 MM $ 799 MM $2,813 MM $3,002 MM Full Year 2021 $ 997 MM $1,155 MM 8.00% YE 2021 $4,934 MM $ 831 MM $2,945 MM $3,014 MM

For the XYZ corporation in 2021: Long Term Operating Capital Net Working Capital Long Term Debt Shareholders Equity Net Income Net Operating Profits after Taxes (NOPAT) Weighted Average Cost of Capital What is their Free Cash Flow for 2021? $922 $732 $764 $890 YE 2020 $4,701 MM $ 799 MM $2,813 MM $3,002 MM Full Year 2021 $ 997 MM $1,155 MM 8.00% YE 2021 $4,934 MM $ 831 MM $2,945 MM $3,014 MM

Intermediate Financial Management (MindTap Course List)

13th Edition

ISBN:9781337395083

Author:Eugene F. Brigham, Phillip R. Daves

Publisher:Eugene F. Brigham, Phillip R. Daves

Chapter6: Accounting For Financial Management

Section: Chapter Questions

Problem 12P

See similar textbooks

Similar questions

Use Table 8 to answer the next two questions. Assume the committed capital is $100, the management fee is 2.00%, and the carried interest is 20.00%. Year Called-down Paid in capital Mgmt Fees $26 $31 $21 $10 $12 2015 2016 2017 2018 2019 What is the carried interest in 2019? O $9.85 O $5.40 $9.12 4 O $11.20 Table 8 Operating NAV before Carried NAV after Results Distributions Interest Distributions Distributions -$14 $6 $11 $41 $46 $5 $10 है
Use Table 8 to answer the next two questions. Assume the committed capital is $100, the management fee is 2.00%, and the carried interest is 20.00%. Year 2015 2016 2017 2018 2019 $5.40 What is the carried interest in 2019? Called-down Paid in capital Mgmt Fees $26 $31 $21 O $11.20 $9.12 $9.85 $10 $12 Table 8 Operating NAV before Carried NAV after Results Distributions Interest Distributions Distributions -$14 $6 $11 $41 $46 $5 $10
Based upon the information below, what is the value of the company as of 1/1/2021 (use the APV model). 2018 FCF $6,000,000 2019 FCF $6,600,000 2020 FCF $6,800.000 2021 FCF $5,500,000 2022 FCF $5,800,000 2023 FCF $6,000,000 2024 FCF $6,700,000 2018 Tax Shield $250,000 2019 Tax Shield $270,000 2020 Tax Shield $280,000 2021 Tax Shield $290,000 2022 Tax Shield $310,000 2023 Tax Shield $320,000 2024 Tax Shield $340,000 Terminal growth rate: 1.5% Discount rate: 8% 100,157,709 95,609,163 101,594,609 80,184,086
Assume a firm has EBAT of $590,000, and no amortization. It is in a 40 percent tax bracket. a. Compute its cash flow. $ 354,000 b. Assume it has $590,000 in amortization. Recompute its cash flow. $ 590,000 c. How large a cash flow benefit did the amortization provide? $T] Cash flow Cash flow Benefit in cash flow
QUESTION 1 Given the following information Please calculate the Free Cash Flow to Equity EBIT Net Income Tax rate Depreciation Capital expenditure 2207.9 1513.5 21.80% 1807.1 954.6 Change in non-cash Working Capital -2176.3 Change in long term debt Interest Expense Liabilities Total Long Term debt Total Assets 4755 5470 3902 5628 927.6 395.3 24511.8 13220.6 26168.2
Assume your organization wishes to make a Php 200,000 investment with a private equity firm in 2021. Taking into account all of the risks, the current discount rate is 12%, and the revenue stream/dividends are as follows: 2022 50002023 60002024 70002025 80002026 90002027 100002028 11000 Determine the following:a. NPV for the period 2022 through 2028;b. Total NPV using manual computation;c. Total NPV using the Excel function; andd. IRR rate.
What is the total amount of additional funding which the firm plans to take on in the year 2020? FIN401 - Ch.12 Problems Problem 12-9: Garlington Tech S24 Variant Balance Sheet Cash Receivables Inventory Total Current Assets Net Fixed Assets Total Assets Accounts Payable Line of Credit Accruals Total Current Liabilities Long-term Bonds Common Stock Retained Earnings Total Liabilities & Equity AFN (external) Cumulative AFN Income Statement Final Projection 12/31/2019 12/31/2020 160,000.00 184,000 360,000.00 387,000 720,000.00 828,000 1,240,000.00 1,399,000 4,000,000.00 4,600,000 5,240,000.00 5,999,000 360,000.00 414,000 148,954.27 200,000.00 230,000 560,000.00 792,954 1,000,000.00 1,000,000 1,100,000.00 1,248,954 2,580,000.00 2,957,091 5,240,000.00 5,999,000 0.00 297,908.55 Final Projection 12/31/2019 12/31/2020 Sales Operating Costs 4,000,000.00 4,600,000.00 3,200,000.00 3,680,000.00 EBIT Interest EBT 800,000.00 920,000.00 120,000.00 137,874.51 680,000.00 782,125.49 Taxes (25) Net…
The following information was obtained from XYZ Corporation:2023EBIT $200,000Interest $50,000Depreciation $100,000Dividends $55,0002022 2023Long-term debt $600,000 $600,000Capital spending was $150,000 in 2023. The net new equity issuance was $50,000 in 2023. Theapplicable tax rate was 30% in year 2023.Calculate the change in net working capital for 2023. Show your calculation.
Assuming today is 1st January 2021. Date Cash flows (Rs.) 01-Jan-21 (900,000 ) 31-Dec-21 0 31-Dec-22 240,000 31-Dec-23 320,000 31-Dec-24 490,000 31-Dec-25 250,000 31-Dec-26 345,000 Cost of Capital = 8% Required: Net Present Value (NPV) Payback period (Simple and discounted) Internal Rate of Return (IRR) Solve At Excel.
Cash Flow From AssetsIf your corporation's operating cash flow for 2020 is $7,300, net capital spending is $3,500, and your change in net working capital is $1,600, what is your 2020 cash flow from assets? Please show your formula and calculations in the space provided.
Begin with the partial model in the file Ch02 P21 Build a Model.xlsx on the textbooks Web site. a. Using the financial statements shown here for Lan Chen Technologies, calculate net operating working capital, total net operating capital, net operating profit after taxes, free cash flow, and return on invested capital for 2020. The federal-plus-state tax rate is 25%. b. Assume there were 15 million shares outstanding at the end of 2019, the year-end closing stock price was 65 per share, and the after-tax cost of capital was 10%. Calculate EVA and MVA for 2020. Lan Chen Technologies: Income Statements for Year Ending December 31 (Millions of Dollars) Lan Chen Technologies: December 31 Balance Sheets (Thousands of Dollars)
Rhodes Corporations financial statements are shown after part f. Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions. a. What is the net operating profit after taxes (NOPAT) for 2020? b. What are the amounts of net operating working capital for both years? c. What are the amounts of total net operating capital for both years? d. What is the free cash flow for 2020? e. What is the ROIC for 2020? f. How much of the FCF did Rhodes use for each of the following purposes: after-tax interest, net debt repayments, dividends, net stock repurchases, and net purchases of short-term investments? (Hint: Remember that a net use can be negative.) Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)