Calculate XYZ's net operating working capital (NOWC), total net operating capital (TOC), net operating profit after...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Calculate XYZ's net operating working capital (NOWC), total net operating capital (TOC), net operating profit after taxes (NOPAT), and free cash flow (FCF) for Year 2018. (5 points) XYZ's Balance Sheets Assets Cash and equivalents Short-term investments Accounts receivable Inventories Total current assets Gross fixed assets Less: Accumulated depreciation Net plant and equipment Total assets Liabilities and equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds Common Stock Retained Earnings Total Equity Total Liabilities and Equity Dec 31 2017 $9,000 $48,600 $351,200 $715,200 $1,124,000 $491,000 $146,200 $344,800 $1,468,800 Dec 31 2018 $7,282 $20,000 $632,160 $1,287,360 $1,946,802 $1,202,950 $263,160 $939,790 $2,886,592 $324,000 $720,000 $284,960 $145,600 $200,000 $136,000 $481,600 $1,328,960 $323,432 $1,000,000 $460,000 $460,000 $203,768 $97,632 $663,768 $557,632 $1,468,800 $2,886,592 XYZ's Income Statement INCOME STATEMENT Net sales Cost of Goods Sold Other Expenses Depreciation Total Operating Costs Earnings before interest and taxes (EBIT) Less interest Earnings before taxes (EBT) Taxes (40%) Net Income Less: Dividends to common stockholders 2017 2018 $3,432,000 $5,834,400 $2,864,000 $4,980,000 $340,000 $720,000 $18,900 [$116,960 $5,816,960 $3,222,900 $209,100 $62,500 $146,600 $58,640 $87,960 $17,440 $176,000 -$158,560 -$63,424 -$95,136 ($11,000.0) :: Calculate XYZ's net operating working capital (NOWC), total net operating capital (TOC), net operating profit after taxes (NOPAT), and free cash flow (FCF) for Year 2018. (5 points) XYZ's Balance Sheets Assets Cash and equivalents Short-term investments Accounts receivable Inventories Total current assets Gross fixed assets Less: Accumulated depreciation Net plant and equipment Total assets Liabilities and equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds Common Stock Retained Earnings Total Equity Total Liabilities and Equity Dec 31 2017 $9,000 $48,600 $351,200 $715,200 $1,124,000 $491,000 $146,200 $344,800 $1,468,800 Dec 31 2018 $7,282 $20,000 $632,160 $1,287,360 $1,946,802 $1,202,950 $263,160 $939,790 $2,886,592 $324,000 $720,000 $284,960 $145,600 $200,000 $136,000 $481,600 $1,328,960 $323,432 $1,000,000 $460,000 $460,000 $203,768 $97,632 $663,768 $557,632 $1,468,800 $2,886,592 XYZ's Income Statement INCOME STATEMENT Net sales Cost of Goods Sold Other Expenses Depreciation Total Operating Costs Earnings before interest and taxes (EBIT) Less interest Earnings before taxes (EBT) Taxes (40%) Net Income Less: Dividends to common stockholders 2017 2018 $3,432,000 $5,834,400 $2,864,000 $4,980,000 $340,000 $720,000 $18,900 [$116,960 $5,816,960 $3,222,900 $209,100 $62,500 $146,600 $58,640 $87,960 $17,440 $176,000 -$158,560 -$63,424 -$95,136 ($11,000.0) ::
Expert Answer:
Related Book For
Intermediate Financial Management
ISBN: 9780357516669
14th Edition
Authors: Eugene F Brigham, Phillip R Daves
Posted Date:
Students also viewed these finance questions
-
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2013 2012 Sales $8,250.0 $7,500.0 Operating costs excluding depreciation 6,188.0 6,375.0 Depreciation and...
-
Use the IS-LM diagram to explain the events associated with the 2001 recession in the United States. Make sure you include both the initial shock(s) and policy response(s) MAKE SURE YOU DRAW THE...
-
Ivanhoe Corporation Balance Sheets December 31 2022 2021 2020 Cash $ 30,400 $16,000 $ 17,700 Accounts receivable (net) 50,500 45,600 47,200 Other current assets 89,000 95,200 64,100 Investments...
-
A mutual fund has 20 stocks in its portfolio. On a given day 9 stocks move up, 3 stay the same, and 8 move down. In how many ways could this happen?
-
a. Equipment with a book value of $65,300 and an original cost of $133,000 was sold at a loss of $14,000. b. Paid $89.000 cash for a new truck c. Sold land costing $154,000 for $198,000 cash....
-
Respondeat superior (vicarious liability) An employer can be held responsible for the acts of its employees. Joint liability means that all joint or concurrent tortfeasors are independently at...
-
Describe the phases in the design of a computer spreadsheet.
-
Stiever Industries manufactures and sells three different models of wet-dry shop vacuum cleaners. Although the shop vacs vary in terms of quality and features, all are good sellers. Stiever is...
-
Approximate the solution(s) to x-4x+4=0 using a graphing utility. The approximate solution(s) to x-4x+4=0 is(are) (Type an integer or decimal rounded to the nearest hundredth as needed. Use a comma...
-
Draw the shear and moment diagrams for the beam, and determine the shear and moment in the beam as functions of x for 0 ¤ x < 4 ft, 4 ft < x < 10 ft, and 10 ft < x < 14 ft. 250 Ib 250 lb 150...
-
BANK STATEMENT Date Checks Deposits Other Balance December 1 $ 37,200 December 6 $ 7,530 29,670 December 11 December 17 460 9,400 $ 27,000 56,210 46,810 December 23 34,000 80,810 December 26 460...
-
Compare and contrast opportunities for risk prevention in light of current best practices. Discuss communication practices that are necessary for prevention of risks. Identify the risk methodologies...
-
Using this link can you summarize what was most significant in terms of children's development and well being?...
-
7: A bouncy ball rolls off a 1 meter high desk with an initial horizontal velocity and executes projectile motion. With each bounce, it only gets to 80% of the maximum height of the previous bounce....
-
While hiking you notice a large tree 15.0 m in front of you. 10.0 m from the ground there is a bear in the tree! For some reason you decide to throw a rock at the bear, but at the moment you throw...
-
Location in Jamaica Janet Miagie, the new General Manager of Purple View Resort and Spa (PVRS), a Five Star luxury resort in Jamaica comes to you for assistance in drafting a response to a claim...
-
This writing assignment covers how to write a business memo focusing on message appropriateness, correct format, and professionalism. Note: I suggest reviewing page 167 in our textbook to prepare for...
-
Archangel Corporation prepared the following variance report. Instructions Fill in the appropriate amounts or letters for the question marks in the report. ARCHANGEL CORPORATION Variance...
-
Athenian Venues Inc. just reported the following selected portion of its financial statements for the end of 2022. Your assistant has already calculated the 2022 end-of-year net operating working...
-
What is the trade-off theory of capital structure? How does it differ from MMs theory?
-
A companys 6% coupon rate, semiannual payment, $1,000 par value bond that matures in 30 years sells at a price of $515.16. The companys federal-plus-state tax rate is 25%. What is the firms after-tax...
-
Is there a cost to the company of issuing bonus shares? Does such an issue change shareholder wealth? What purpose does it serve?
-
Does an increase in the dividend result in an increase in the value of the share?
-
Do tobacco companies in western countries have high payout ratios? Why or why not?
Study smarter with the SolutionInn App