Exhibit below for Frits Seegers Inc. and measure the free cash flow for Seegers for Year 0
Fantastic news! We've Found the answer you've been seeking!
Question:
Exhibit below for Frits Seegers Inc. and measure the free cash flow for Seegers for Year 0 and six years of forecasts (Year +1 to Year +6) shown. The company does not hold any excess cash, so the change in the cash balance is equal to the change in required cash. The change in Retained Earnings in a year is equal to the company’s net income minus the dividends declared by the company in that year. Discuss the major factors that caused the free cash flows to change from year to year.
Transcribed Image Text:
Income Statement Revenue Cost of goods sold.. Gross margin. Selling, general & administrative Operating income. Interest expense... Income before taxes.. Income tax expense. Net income... Balance Sheet Cash balance..... Accounts receivable.. Inventory... Total current assets. Land... Total assets.. Accounts payable... Other current operating liabilities... Total current liabilities.. Debt... Total liabilities.. Common stock. Retained earnings.. Total shareholders equity... Total liabilities and equities.... Exhibit may contain small rounding errors Year -1 $1,000.0 FRITS SEEGERS INC. Income Statement and Balance Sheet Forecasts (for the vears ended December 31) Actual -610.0 $ 390.0 -120.0 $ 270.0 -77.0 $ 193.0 -77.2 $115.8 $ 50.0 166.7 118.6 . $335.3 1,550.0 . $1.885.3 $50.8 35.0 $85.8 1,200.0 $1,285.8 $383.6 215.8 .$ 599.4 $1.885.3 Year 0 $1,100.0 $1,650.0 -671.0 -1,006.5 $ 429.0 -132.0 $ 297.0 -96.0 $201.0 -80.4 $ 120.6 $ 55.0 183.3 130.5 $55.9 38.5 $94.4 1,400.0 $1,494.4 $383.6 Year 1 315.7 $ 699.4 $2,193.8 $ 643.5 -198.0 $445.5 -112.0 $333.5 -133.4 $ 200.1 $82.5 275.0 195.7 $83.9 57.8 $368.8 $ 553.2 $774.5 1,825.0 2,155.0 $2.193.8 $2.708.2 2.501.5 $3.276.0 $ 141.6 1,600.0 $1,741.6 $450.7 Year 2 515.8 $2,310.0 -1.409.1 $ 900.9 -277.2 $ 623.7 -128.0 $495.7 -198.3 $ 297.4 $ 115.5 385.0 274.0 $117.4 80.9 $198.3 1,700.0 $1.898.3 $ 564.5 813.3 Forecast Year 3 $3,003.0 -1,831.8 $1,171.2 -360.4 $ 810.8 -136.0 $ 674.8 -269.9 $ 404.9 $ 150.2 500.5 _356.2 $ 152.7 105.1 Year 4 $257.8 1,800.0 $2,057.8 $ 564.5 $3,303.3 -2,015.0 $1,288.3 -396.4 $ 891.9 -144.0 $ 747.9 -299.2 $448.7 $ 165.2 550.6 391.8 $ 167.9 115.6 $ 283.5 Year 5 1,900.0 $2,183.5 $ 564.5 $3,402.4 -2,075.5 $1,006.8 $1,107.5 2,651.7 2,701.2 2,752.2 $3.658.5 $3.808.7 $3.893.0 1.060.7 $1,326.9 -408.3 $918.6 -152.0 $766.6 -306.7 $ 460.0 $ 170.1 567.1 403.6 $ 173.0 119.1 $ 292.0 2,000.0 $2,292.0 $564.5 Year 6 $1.140.7 $1,175.0 2,804.8 $3.979.8 1,036.5 $3,504.5 -2,137.7 1,036.3 $966.6 $1,377.7 $1,600.7 $2,708.2 $3,276.0 $3,658.5 $3,808.7 $3,893.0 $1,366.7 -420.5 $946.2 -160.0 $ 786.2 -314.5 $471.7 $ 300.8 2,100.0 $2,400.8 $ 564.5 1,014.5 $1,625.2 $1,600.9 $1,579.0 $3,979.8 $ 175.2 584.1 415.7 $ 178.1 122.7 Income Statement Revenue Cost of goods sold.. Gross margin. Selling, general & administrative Operating income. Interest expense... Income before taxes.. Income tax expense. Net income... Balance Sheet Cash balance..... Accounts receivable.. Inventory... Total current assets. Land... Total assets.. Accounts payable... Other current operating liabilities... Total current liabilities.. Debt... Total liabilities.. Common stock. Retained earnings.. Total shareholders equity... Total liabilities and equities.... Exhibit may contain small rounding errors Year -1 $1,000.0 FRITS SEEGERS INC. Income Statement and Balance Sheet Forecasts (for the vears ended December 31) Actual -610.0 $ 390.0 -120.0 $ 270.0 -77.0 $ 193.0 -77.2 $115.8 $ 50.0 166.7 118.6 . $335.3 1,550.0 . $1.885.3 $50.8 35.0 $85.8 1,200.0 $1,285.8 $383.6 215.8 .$ 599.4 $1.885.3 Year 0 $1,100.0 $1,650.0 -671.0 -1,006.5 $ 429.0 -132.0 $ 297.0 -96.0 $201.0 -80.4 $ 120.6 $ 55.0 183.3 130.5 $55.9 38.5 $94.4 1,400.0 $1,494.4 $383.6 Year 1 315.7 $ 699.4 $2,193.8 $ 643.5 -198.0 $445.5 -112.0 $333.5 -133.4 $ 200.1 $82.5 275.0 195.7 $83.9 57.8 $368.8 $ 553.2 $774.5 1,825.0 2,155.0 $2.193.8 $2.708.2 2.501.5 $3.276.0 $ 141.6 1,600.0 $1,741.6 $450.7 Year 2 515.8 $2,310.0 -1.409.1 $ 900.9 -277.2 $ 623.7 -128.0 $495.7 -198.3 $ 297.4 $ 115.5 385.0 274.0 $117.4 80.9 $198.3 1,700.0 $1.898.3 $ 564.5 813.3 Forecast Year 3 $3,003.0 -1,831.8 $1,171.2 -360.4 $ 810.8 -136.0 $ 674.8 -269.9 $ 404.9 $ 150.2 500.5 _356.2 $ 152.7 105.1 Year 4 $257.8 1,800.0 $2,057.8 $ 564.5 $3,303.3 -2,015.0 $1,288.3 -396.4 $ 891.9 -144.0 $ 747.9 -299.2 $448.7 $ 165.2 550.6 391.8 $ 167.9 115.6 $ 283.5 Year 5 1,900.0 $2,183.5 $ 564.5 $3,402.4 -2,075.5 $1,006.8 $1,107.5 2,651.7 2,701.2 2,752.2 $3.658.5 $3.808.7 $3.893.0 1.060.7 $1,326.9 -408.3 $918.6 -152.0 $766.6 -306.7 $ 460.0 $ 170.1 567.1 403.6 $ 173.0 119.1 $ 292.0 2,000.0 $2,292.0 $564.5 Year 6 $1.140.7 $1,175.0 2,804.8 $3.979.8 1,036.5 $3,504.5 -2,137.7 1,036.3 $966.6 $1,377.7 $1,600.7 $2,708.2 $3,276.0 $3,658.5 $3,808.7 $3,893.0 $1,366.7 -420.5 $946.2 -160.0 $ 786.2 -314.5 $471.7 $ 300.8 2,100.0 $2,400.8 $ 564.5 1,014.5 $1,625.2 $1,600.9 $1,579.0 $3,979.8 $ 175.2 584.1 415.7 $ 178.1 122.7
Expert Answer:
Answer rating: 100% (QA)
To calculate the free cash flow for Frits Seegers Inc we need to consider the changes in cash balance retained earnings and other relevant factors Her... View the full answer
Related Book For
Management Accounting Information for Decision-Making and Strategy Execution
ISBN: 978-0137024971
6th Edition
Authors: Anthony A. Atkinson, Robert S. Kaplan, Ella Mae Matsumura, S. Mark Young
Posted Date:
Students also viewed these corporate finance questions
-
Litho-Print is considering two possible capital structures, A and B, shown in the following table. Assume a 40% tax rate. a. Calculate two EBIT-EPS coordinates for each of the structures by selecting...
-
A drug company expects the NPV of the expenditures on its clinical drug trials will be $105 million at the start of commercialization. Commercialization is either expected to be a huge success or a...
-
What does this code do? while(1) { PTC->PDOR &= ~(OxOF < < 3); delayMs(5); }
-
Vehicles begin arriving at Allen fieldhouse at 6:30 PM, at a constant rate of 4 per minute. One gate opens at 7:00 PM and processes cars at a rate of 5 vehicles per minute. At 7:10 PM, a second gate...
-
Determine the x, y, z components of reaction at the ball supports B and C and the ball-and-socket A (not shown) for the uniformly loaded plate. Given: P = 2lb/ft2 a = 4 ft b = 1 ft c = 2 ft d = 2 ft P
-
What choice is a multiple of 5? a) 93 b) 63 c) 65 d) 84
-
The R function size2z.test () shown below implements the sample size formula for calculating the sample size for a test of $H_{0}: \theta=0$ versus $H_{1}: \theta eq 0$, where...
-
The weighted average cost of capital for a firm (assuming all three Modigliani and Miller assumptions apply) is 15 percent. What is the current cost of equity capital for the firm if its cost of debt...
-
1. As a Marketing researcher, you would like to establish the-cause-and-the-effect relationship between two variables X and Y (e.g., X causes Y). Explain why such a causal relationship is very hard...
-
Under the decimal system of computing time worked at Timmerman Company, production workers who are tardy are "docked" according to the schedule shown below. Minutes Late in Ringing inFractional Hour...
-
Your observations of the bond market have highlighted the following bond prices, as shown in the table below. All the bonds have $1000 face value, pay coupons annually and all have the same calendar...
-
P(C|E) Find the indicated probabilities by referring to the given tree diagram and by using Bayess Rule. A P(A) = 0.2 P(E|A)=0.6 E P(ECA) = 0.4 -EC P(B) = 0.55 P(E|B)=0.7 -E B EC P(E|B) = 0.3 P(C) =...
-
To judge the extent of damage from Hurricane Ivan, an Escambia County official randomly selects addresses of 30 homes from the county tax assessors roll and then inspects these homes for damage....
-
P(A|E c ) Find the indicated probabilities by referring to the given tree diagram and by using Bayess Rule. A P(A) = 0.2 P(E|A)=0.6 E P(ECA) = 0.4 -EC P(B) = 0.55 P(E|B)=0.7 -E B EC P(E|B) = 0.3 P(C)...
-
A pole-vaulter is nearly motionless as he clears the bar, set \(4.2 \mathrm{~m}\) above the ground. He then falls onto a thick pad. The top of the pad is \(80 \mathrm{~cm}\) above the ground, and it...
-
P(A|E) Find the indicated probabilities by referring to the given tree diagram and by using Bayess Rule. A P(A) = 0.2 P(E|A)=0.6 E P(ECA) = 0.4 -EC P(B) = 0.55 P(E|B)=0.7 -E B EC P(E|B) = 0.3 P(C) =...
-
Q: What is High Level Language?
-
Perform the indicated operations. In designing a cam for a fire engine pump, the expression is used. Simplify this expression. (3) (3 4 32
-
The following budget information for the year ending December 31, 2011, pertains to Rust Manufacturing Company's operations: The following information is also provided:1. Rust has no beginning...
-
Breakeven analysis Klear Camera Company is considering introducing a new video camera. Its selling price is projected to be $1,000 per unit. Variable manufacturing costs are estimated to be $500 per...
-
Kappa Company runs two shifts each day. Workers on average have four weeks off per year and after training and breaks, average 34 hours per week. What is Kappas practical capacity number of labor...
-
In Fig. 122, although a Sending may have multiple assessments, they must all be from different reviewers. The current model does not guarantee it. Write an invariant that deals with this issue....
-
Consider Fig. 13-28, try to present a concentration version of this diagram and present the corresponding (smelling) code. Interface : Controller send proposal(a_proposal_id,a_federal_manager_id) a...
-
Considering Fig. 13-26, a Proposal has an association to Sending that is 1 to *{ordered} stack. Considering that this association is bidirectional, show the mutual-friends implementation of its...
Study smarter with the SolutionInn App