p

Finding operating and free cash flows Comider the balance sheels and selected data from the income statement of Keith Corporation that flow Comune operating profit after one (NOPAT) for the year ended December 31, 2019 b. Calcule operating cash flow (OCF) for the year ended December 31, 2010 1. Calcule the free cash flow (FCF) for the year ended December 31, 2019 Data Table d. Interpret, conare and control your cash flow time in parts) and (c) The net operating protestertesia Hound to the newest dollar Click on the icon here in order to copy the contents of the datatabi below into a spreadsheet Keith Corporation Balance Sheets December 31 Assets 2019 2018 Cash $1.510 51,010 Marble secure 1.850 1.200 Accounts receivaba 2.000 1.800 Inventories 2.000 2.780 Total current 18,250 56.780 Grossed 529 540 5200 Les Accurated deprecation 14.550 13.050 Net $14.80 $15.000 To 52,130 21.780 Labies and Stockholders Equity Accounts S1050 $1,650 Noble 2.770 2230 Acor 300 Toutes S610 SE070 Long S4300 39.270 S.950 Com STOTO 310.000 andag 2300 2,840 They 13:56 $200 3510 View an Example Text Pages Get More Help Done (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.) Keith Corporation Balance Sheets December 31 Assets 2019 2018 Cash $1,510 $1,010 Marketable securities 1,850 1,200 Accounts receivable 2,000 1,800 Inventories 2,890 2,780 Total current assets $8,250 $6,790 Gross fixed assets $29,540 $28,050 Less: Accumulated depreciation 14,660 13,050 Net fixed assets $14,880 $15,000 Total assets $23,130 $21,790 Liabilities and Stockholders' Equity Accounts payable $1,650 $1,550 Notes payable 2,770 2,230 Accruals 190 290 Total current liabilities $4,610 $4,070 Long-term debt $5,160 $4,880 Total liabilities $9,770 $8.950 Common stock $10,000 $10,000 Retained earnings 3,360 2,840 Total stockholders' equity $13,360 $12,840 Total liabilities and stockholders equity $23,130 $21,790 Print Done Question 3, P4-6 (similar... Part 1 of 4 o Homework: HW #4- Chapter 4 Finding operating and free cash flows Consider the balance sheets and selected data from the income statement of Koith Corporation that follow a. Calculate the firm's net operating profit after taxes (NOPAT) for the year ended December 31, 2019. b. Calculate the firm's operating cash flow (OCF) for the year ended December 31, 2019 c. Calculate the firm's free cash flow (FCF) for the year ended December 31, 2019 d. Interpret, compare and contrast your cash flow estimate in parts (b) and (c) a The net operating profit after taxes is $|| (Round to the nearest dollar.) Total current assets $8,310 $6,930 Gross fixed assets $29,490 $28,140 Less: Accumulated depreciation 14,720 13,060 Net fixed assets $14.770 $15,080 Total assets $23,080 $22,010 Liabilities and Stockholders' Equity Accounts payable $1,630 $1,470 Notes payable 3,020 2,410 Accruals 140 280 Total current liabilities $4,790 $4,160 Long-term debt $4,910 $5,070 Total liabilities $9,700 $9,230 Common stock $10,020 $10,020 Retained earnings 3,360 2,760 Total stockholders' equity $13,380 $12,780 Total liabilities and stockholders' equity $23,080 $22,010 (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.) Income Statement Data (2019) Depreciation expense $1.960 Earnings before interest and taxes (EBIT) 2.780 Interest expense 394 Net profits after taxes 1.885 Tax rate 21% Print Done &