Peter Connolly, CFA is analyzing the financial statements of Nova Corp. He has the 2019 income...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Peter Connolly, CFA is analyzing the financial statements of Nova Corp. He has the 2019 income statement and balance sheet, as well as the 2020 income statement, balance sheet, and CFO forecasts. Assume there will be no long-term asset sales in 2020. Calculate 2020 FCFF. Income Statement Sales 2020 Forecast $300 2019 Actual $250 COGS 120 100 SG&A 35 30 Depreciation 50 40 EBIT 95 80 Interest Expense 15 10 EBT 80 70 Taxes (@30%) 24 21 Net Income $56 $49 Balance Sheet 2020 Forecast 2019 Actual Cash $10 $5 Accounts Receivable 30 15 Inventory 40 30 Current Assets 80 50 Gross PP&E 400 300 Accumulated Depreciation (190) (14) Total Assets $290 $210 Accounts Payable $20 $20 Short-Term Debt 20 10 Current Liabilities 40 30 Long-Term Debt 114 100 Common Stock 50 50 114 Common Stock 50 50 Retained Earnings 86 30 Total Liabilities and Equity $290 $10 Cash Flow from Operations Net Income 56 Depreciation 50 WCInv CFO 25 81 Peter Connolly, CFA is analyzing the financial statements of Nova Corp. He has the 2019 income statement and balance sheet, as well as the 2020 income statement, balance sheet, and CFO forecasts. Assume there will be no long-term asset sales in 2020. Calculate 2020 FCFF. Income Statement Sales 2020 Forecast $300 2019 Actual $250 COGS 120 100 SG&A 35 30 Depreciation 50 40 EBIT 95 80 Interest Expense 15 10 EBT 80 70 Taxes (@30%) 24 21 Net Income $56 $49 Balance Sheet 2020 Forecast 2019 Actual Cash $10 $5 Accounts Receivable 30 15 Inventory 40 30 Current Assets 80 50 Gross PP&E 400 300 Accumulated Depreciation (190) (14) Total Assets $290 $210 Accounts Payable $20 $20 Short-Term Debt 20 10 Current Liabilities 40 30 Long-Term Debt 114 100 Common Stock 50 50 114 Common Stock 50 50 Retained Earnings 86 30 Total Liabilities and Equity $290 $10 Cash Flow from Operations Net Income 56 Depreciation 50 WCInv CFO 25 81
Expert Answer:
Answer rating: 100% (QA)
To calculate the Free Cash Flow to the Firm FCFF for 2020 we use the formula FCFF EBIT x 1 Tax rate ... View the full answer
Related Book For
Horngrens Accounting
ISBN: 978-0133855388
10th Canadian edition Volume 2
Authors: Tracie L. Miller Nobles, Brenda L. Mattison, Ella Mae Matsumura, Carol A. Meissner, Jo Ann L. Johnston, Peter R. Norwood
Posted Date:
Students also viewed these finance questions
-
The EnCal Corporation is a small, West Coastbased power company specializing in power generation methods that use clean-burning fuels and renewable natural resources.However, due to a complex and...
-
The financial statements and industry norms are shown below for Pamplin, Inc.: a. Compute the financial ratios for Pamplin to compare both for 2012 and 2013 against the industry norms. b. How liquid...
-
Which of the theoretical approaches are the most useful in explaining your organisations current IHRM policies and practices?
-
A person jumps out a fourth-story window 18.0 m above a firefighter's safety net. The survivor stretches the net 1.0m before coming to rest, Fig. 2-45. (a) What was the average deceleration...
-
Make a Facebook cause (www.facebook.com/causes). Invite several friends to join. Using paper and pencil or diagramming software, make a BPMN diagram of the three or four key activities in this...
-
Do you think Roe v. Wade is an example of legislating morality? Why or why not?
-
Action, Inc., had the following sales and purchase transactions during 2013. Beginning inventory consisted of 120 items at $80 each. Action uses the FIFO cost flow assumption and keeps perpetual...
-
Dr. Wong is an equity portfolio manager with two new clients: The Hong Kong University Endowment Fund and the Tung Wah Group Foundation. The Hong Kong University Endowment Fund (the Fund) is overseen...
-
In the circuit shown in figure 2, determine the current i(t) when the switch is changed from position 1 to 2. The switch is moved from position 1 to 2 at time t = 0. (10) 10 V 50 V Figure 2 Hint: (t)...
-
Read your parents' life insurance policy, or that of a friend or relative, cover to cover. Prepare a one-page report of key policy features including beneficiary designation, policy clauses,...
-
Interview a friend employed in your career field or interview a benefits representative from a company agency in your career field. Discuss the benefits that you might expect to receive as an...
-
The draft accounts for the year ended 30 June 2019 and a balance sheet as at that date for S. Steiner are submitted to you. Towards the end of the financial year her accountant resigned and she...
-
As a part of a group project, interview a representative from a nursing home, extended care facility, or other assisted living facility and discuss the costs and payment methods used. Are residents...
-
Talk to one or more senior citizens about their experiences with Medicare and/or supplemental Medigap health insurance. How does this coverage and the processing of claims compare with the coverage...
-
Aster Inc., an electronic company, estimates a total factory overhead cost of $500,000 for the year and an activity base of 25,000 direct labor hours. Which of the following statements is correct if...
-
What are current assets and current liabilities? How are they different from non-current assets and non-current liabilities?
-
The Simra Brothers Partnership had the following statement of partners' equity for the years ended December 31, 2016, and 2017. Required 1. What was the profit-and-loss-sharing ratio in 2016? 2....
-
Use the Techno Toys Ltd. data in Starter 17-9 to compute the following: a. New borrowing or payment of long-term note payable, with Techno having only one long-term note payable transaction during...
-
Natural Microwave Products Ltd.'s financial statements for the year ended December 31, 2017, are shown below: NATURAL MICROWAVE PRODUCTS LTD. Income Statement For the Year Ended December 31, 2017 Net...
-
Journalize the transactions of Luna Technology Solutions. Include an explanation with each journal entry. Use the following accounts: Cash; Accounts Receivable; Supplies; Prepaid Advertising; Land;...
-
As the manager of Yum Yum Thai, you must deal with a variety of business transactions. Provide an explanation for the following transactions: a. Debit Equipment and credit Cash. b. Debit Saelim,...
-
Schuster Services reported assets of $800 and equity of $480. What is Schuster Services debt ratio? a. 60% b. 40% c. 67% d. Not enough information is provided.
Study smarter with the SolutionInn App