Question: Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance Sheets: 2013 2012 Cash and equivalents $100 $85 Accounts
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below.
| Balance Sheets: | |||
| 2013 | 2012 | ||
| Cash and equivalents | $100 | $85 | |
| Accounts receivable | 275 | 300 | |
| Inventories | 375 | 250 | |
| Total current assets | $750 | $635 | |
| Net plant and equipment | 2,300 | 1,490 | |
| Total assets | $3,050 | $2,125 | |
| Accounts payable | $150 | $85 | |
| Accruals | 75 | 50 | |
| Notes payable | 150 | 75 | |
| Total current liabilities | $375 | $210 | |
| Long-term debt | 450 | 290 | |
| Common stock | 1,225 | 1,225 | |
| Retained earnings | 1,000 | 400 | |
| Total liabilities and equity | $3,050 | $2,125 | |
| Income Statements: | |||
| 2013 | 2012 | ||
| Sales | $2,500 | $1,400 | |
| Operating costs excluding depreciation | 1,250 | 1,000 | |
| EBITDA | $1,250 | $400 | |
| Depreciation and amortization | 100 | 75 | |
| EBIT | $1,150 | $325 | |
| Interest | 62 | 45 | |
| EBT | $1,088 | $280 | |
| Taxes (40%) | 435 | 112 | |
| Net income | $653 | $168 | |
| Dividends paid | $53 | $48 | |
| Addition to retained earnings | $600 | $120 | |
| Shares outstanding | 100 | 100 | |
| Price | $25.00 | $22.50 | |
| WACC | 10.00% | ||
The balance in the firm's cash and equivalents account is needed for operations and is not considered "excess" cash.
Using the financial statements given above, what is Rosnan's 2013 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. $
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
