Professional Documents
Culture Documents
EBIT $6,000,000
Interest 1,000,000 $3,000,000 $3,000,000
EBT $5,000,000 EBT = (1 T) 0.6
Taxes (40%) 2,000,000
NI $3,000,000
EBITDA $7,500,000
DA 2,500,000 EBITDA – DA = EBIT; DA = EBITDA – EBIT
EBIT $5,000,000 EBIT = EBT + Int = $3,000,000 + $2,000,000
Int 2,000,000 (Given) $1,800,000 $1,800,000
EBT $3,000,000
(1 T) 0.6
Taxes (40%) 1,200,000
2-1
NI $1,800,000 (Given)
Note that NCF = OCF because the firm is 100 percent equity financed.
2-2
X = 10,500,000 common shares.
2-3
2-10 First, determine the firm’s total operating capital:
Total operating capital = Net operating working capital Net fixed
assets
= $5,000,000 $37,000,000
= $42,000,000.
2-12 a. From the statement of cash flows the change in cash must equal cash
flow from operating activities plus long-term investing activities
plus financing activities. First, we must identify the change in cash
as follows:
b. To determine the firm’s net income for the current year, you must
realize that cash flow from operations is determined by adding sources of
cash (such as depreciation and amortization and increases in accrued
liabilities) and subtracting uses of cash (such as increases in
accounts receivable and inventories) from net income. Since we
determined that the firm’s cash flow from operations totaled $50,000
in part a of this problem, we can now calculate the firm’s net income
as follows:
2-4
2-13 Working up the income statement you can calculate the new sales level
would be $12,681,482.
The net cash flow number is larger than net income by the current
year’s depreciation and amortization expense, which is a noncash
charge.
c. $1,520 million.
2-5
zero, but net cash flow would rise to $3,000,000. Menendez would save
$600,000 in taxes, thus increasing its cash flow:
2-16 This involves setting up the income statement and working from the bottom
up.
2-6
Net operating
working capital02 = $372,000,000 - $180,000,000 = $192,000,000.
e. The large increase in dividends for 2002 can most likely be attributed
to a large increase in free cash flow from 2001 to 2002, since FCF
represents the amount of cash available to be paid out to stockholders
after the company has made all investments in fixed assets, new
products, and operating working capital necessary to sustain the
business.
2-7