The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 402 Weeks Ago, 2 Days Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
FREE CASH FLOW Bailey Corporation’s financial statements (dollars and shares are in millions) are provided here.
Â
Â
Â
Â
Â
Â
Â
Â
Â
|
Assets Cash and equivalents |
 $  14,000 |
 |
 $  13,000 |
|
Accounts receivable |
30,000 |
 |
25,000 |
|
Inventories |
   28,125 |
 |
    21,000 |
|
Total current assets |
$ Â 72,125 |
 |
$ Â 59,000 |
|
Net plant and equipment |
   50,000 |
 |
    47,000 |
|
Total assets |
$122,125 |
 |
$106,000 |
|
 Liabilities and Equity |
 |
 |
 |
|
Accounts payable |
$ Â 10,800 |
 |
$Â Â Â 9,000 |
|
Notes payable |
6,700 |
 |
5,150 |
|
Accruals |
   7,600 |
 |
    6,000 |
|
Total current liabilities |
$ Â 25,100 |
 |
$ Â 20,150 |
|
Long-term bonds |
   15,000 |
 |
    15,000 |
|
Total debt |
$ Â 40,100 |
 |
$ Â 35,150 |
|
Common stock (5,000 shares) |
50,000 |
 |
50,000 |
|
Retained earnings |
   32,025 |
 |
    20,850 |
|
Common equity |
$ Â 82,025 |
 |
$ Â 70,850 |
|
Total liabilities and equity |
$122,125 |
 |
$106,000 |
Income Statement for Year Ending December 31, 2008
Â
|
Sales |
$214,000 |
|
Operating costs excluding depreciation and amortization |
  170,000 |
|
EBITDA |
$ Â 44,000 |
|
Depreciation & amortization |
    5,000 |
|
EBIT |
$ Â 39,000 |
|
Interest |
    1,750 |
|
EBT |
$ Â 37,250 |
|
Taxes (40%) |
    14,900 |
|
Net income |
$ Â 22,350 |
|
Dividends paid |
$ Â 11,175 |
Â
a.       What was net working capital for 2007 and 2008?
b.      What was Bailey’s 2008 free cash flow?
c.       Construct Bailey’s 2008 statement of stockholders’ equity.
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------sol-----------uti-----------on.-----------Ple-----------ase----------- pi-----------ng -----------me -----------on -----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be----------- ca-----------tch-----------