The following table shows an abbreviated income statement and balance sheet for Quick Burger Corporation for...

Transcribed Image Text:

The following table shows an abbreviated income statement and balance sheet for Quick Burger Corporation for 2022. INCOME STATEMENT OF QUICE BURGER CORPORATION 2012 (Figures in 1 milliona Not sales Costa Depreciation Earnings before interest and taxes (EBIT) Interest expense Pretax income Federal tases (21) Net income Ass Current asset Cash and marketable securities Receivables Inventories Other current T Total current a38413 Fixed acces Property, plant, and equipment Intangible assets (goodwill Other long-tern Total a. Free cash flow b. Additional tax c. Free cash flow milion milion milion BALANCE SHEET OF QUICK BURGER CORPORATION 2012 (Pigures in 1 millions) 2021 2022 127,349 17,571 1,404 $8,594 319 8,075 1,696 $ 6,379 12,330 1,377 124 1.001 14930 $24.679 2,906 2.995 135, 400 32,333 1337 119 415 Liabilities and Shareholders' Equity Current liabilities Debt dus for repayment 3 22,837 2 655 Accounts payable Total current liabilities Long-ters dest Other long-term liabilities Total liabilities 3101 Total shareholders equity 133,005 Total liabilities and shareholders' equity 2022 13.405 In 2022 Quick Burger had capital expenditures of $3,051 a. Calculate Quick Burger's free cash flow in 2022. (Enter your answer in millions.) b. If Quick Burger was financed entirely by equity, how much more tax would the company have paid? (Assume a tax rate of 21%) (Do not round Intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) c. What would the company's free cash flow have been if it was all-equity financed? (Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole number.) 1:13,638 3.000 $ 20,000 18 301 $ 35, 400 2021 3373 3.145 112. 136 2.959 $18.613 14.392 133,000 The following table shows an abbreviated income statement and balance sheet for Quick Burger Corporation for 2022. INCOME STATEMENT OF QUICE BURGER CORPORATION 2012 (Figures in 1 milliona Not sales Costa Depreciation Earnings before interest and taxes (EBIT) Interest expense Pretax income Federal tases (21) Net income Ass Current asset Cash and marketable securities Receivables Inventories Other current T Total current a38413 Fixed acces Property, plant, and equipment Intangible assets (goodwill Other long-tern Total a. Free cash flow b. Additional tax c. Free cash flow milion milion milion BALANCE SHEET OF QUICK BURGER CORPORATION 2012 (Pigures in 1 millions) 2021 2022 127,349 17,571 1,404 $8,594 319 8,075 1,696 $ 6,379 12,330 1,377 124 1.001 14930 $24.679 2,906 2.995 135, 400 32,333 1337 119 415 Liabilities and Shareholders' Equity Current liabilities Debt dus for repayment 3 22,837 2 655 Accounts payable Total current liabilities Long-ters dest Other long-term liabilities Total liabilities 3101 Total shareholders equity 133,005 Total liabilities and shareholders' equity 2022 13.405 In 2022 Quick Burger had capital expenditures of $3,051 a. Calculate Quick Burger's free cash flow in 2022. (Enter your answer in millions.) b. If Quick Burger was financed entirely by equity, how much more tax would the company have paid? (Assume a tax rate of 21%) (Do not round Intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) c. What would the company's free cash flow have been if it was all-equity financed? (Do not round Intermediate calculations. Enter your answer in millions rounded to the nearest whole number.) 1:13,638 3.000 $ 20,000 18 301 $ 35, 400 2021 3373 3.145 112. 136 2.959 $18.613 14.392 133,000