Question

If “working capital investment increases at a rate of 163 percent of the change in cash...

If “working capital investment increases at a rate of 163 percent of the change in cash generated from operating activities until 2018"

Given that

xx company

Pro Forma Cash Flow Forecast

Cash flows from operating activities 2015 2016 2017 2018

Cash generated from operations 39 43 47 52

Income tax paid 4 3 6 6

Net cash generated from or (used in) 35 40 41 46

operating activities

Cash flow from investing activities

working capital investment 52

What is the amount of 2016, 2017, 2018 working capital investment?

Thank you so much!

Homework Answers

Answer #1
2015 2016 2017 2018
Cash generated from operating activities 35 40 41 46
Change in Cash generated 5 1 5
Increase in Working Capital i.e. @ 163% 8.15 1.63 8.15
Working Capital Investment 52 60.15 61.78 69.93

Alternative way

2015 2016 2017 2018
Cash generated from operating activities 35 40 41 46
Percentage Change in Cash generated 14.29% 2.50% 12.20%
Increase in Working Capital i.e. @ 163% 23.29% 4.08% 19.88%
Working Capital Investment 52.00 64.11 66.72 79.98

If you have any query related to this, kindly comment with your query.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Free Cash Flow estimation. Fill in the blanks and complete the formula. Do not use thousand...
Free Cash Flow estimation. Fill in the blanks and complete the formula. Do not use thousand separators. (e.g., 2000) Pro Forma Statement (in 000s) Item 2018 Actual 2019 Pro Forma unit sales 400 800 unit price 5 5 unit variable cost of goods sold 1 1 Sales 2000 COGS (fixed) 500 COGS (variable) 400 Gross profit 1100 Selling and shipping expenses (variable) 100 Gen. admin. expenses (fixed) 200 Depreciation (fixed) 100 Lease expense (fixed) 40 total operating expenses 440 Operating...
Investment -$3,454,000 Net working capital change -$   275,000 $   275,000 Operating cash flow $1,357,000 $1,357,000 $1,357,000...
Investment -$3,454,000 Net working capital change -$   275,000 $   275,000 Operating cash flow $1,357,000 $1,357,000 $1,357,000 Salvage $   249,000 Should Brawn accept or reject this project at an adjusted WACC of 7.497.49​%, 9.499.49​%, or 11.4911.49​%?
Problem 2-11 Free Cash Flow (LG2-5) You are considering an investment in Fields and Struthers, Inc....
Problem 2-11 Free Cash Flow (LG2-5) You are considering an investment in Fields and Struthers, Inc. and want to evaluate the firm’s free cash flow. From the income statement, you see that Fields and Struthers earned an EBIT of $98 million, had a tax rate of 30 percent, and its depreciation expense was $9 million. Fields and Struthers’ gross fixed assets increased by $64 million from 2017 to 2018. The firm’s current assets increased by $52 million and spontaneous current...
what is the terminal year cash flow (year 6) change in net working capital from year...
what is the terminal year cash flow (year 6) change in net working capital from year 0 is $3,779,000.00; salvage value is $4,800,000.00;
Analyze the cash for Bed Bath & Beyond. Period Ending: Trend 2/25/2017 2/27/2016 2/28/2015 3/1/2014 Net...
Analyze the cash for Bed Bath & Beyond. Period Ending: Trend 2/25/2017 2/27/2016 2/28/2015 3/1/2014 Net Income $685,108 $841,489 $957,474 $1,022,290 Cash Flows-Operating Activities Depreciation $290,914 $273,947 $239,193 $220,116 Net Income Adjustments $94,274 $113,990 $27,439 $47,063 Changes in Operating Activities Accounts Receivable $0 $0 $0 $0 Changes in Inventories ($38,493) ($121,748) ($161,506) ($117,926) Other Operating Activities ($33,970) ($31,132) $12,656 ($16,746) Liabilities $43,955 ($64,362) $103,233 $226,929 Net Cash Flow-Operating $1,041,788 $1,012,184 $1,178,489 $1,381,726 Cash Flows-Investing Activities Capital Expenditures ($373,574) ($328,395) ($330,637)...
Statement of Cash Flows—Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31,...
Statement of Cash Flows—Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $115 $37 Accounts receivable (net) 65 47 Inventories 41 26 Land 94 104 Equipment 53 41 Accumulated depreciation-equipment (14) (7) Total Assets $354 $248 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $45 $37 Dividends payable 7 - Common stock, $1 par 23 12 Paid-in capital: Excess of issue price...
You are considering an investment into an income producing property (let’s call it Property A). The...
You are considering an investment into an income producing property (let’s call it Property A). The acquisition price is $227,500 and you can finance it with a 70% loan to value ratio mortgage with a 6% annual interest rate. This will be a fixed-rate mortgage with constant monthly The broker provides you with the following (incomplete) information about Property A. You determine that you will make this investment if it yields an after-tax internal rate of return on equity which...
7. (CMA) Garfield Inc. is considering a 10-year capital investment project with forecasted cash revenues of...
7. (CMA) Garfield Inc. is considering a 10-year capital investment project with forecasted cash revenues of $40,000 per year and forecasted cash operating costs of $29,000 per year. The initial cost of the equipment for the project is $23,000, and Garfield expects to sell the equipment for $9,000 at the end of the tenth year. The equipment will be depreciated on a straight-line basis over seven years for tax purposes. The project requires a working capital investment of $7,000 at...
Investment minus​$9 comma 272 comma 869 Net working capital change minus​$739 comma 000 ​$739 comma 000...
Investment minus​$9 comma 272 comma 869 Net working capital change minus​$739 comma 000 ​$739 comma 000 Operating cash flow ​$3 comma 232 comma 000 ​$3 comma 915 comma 000 ​$4 comma 528 comma 000 Salvage ​$539 comma 000 At what adjusted WACCs will the company accept this​ project?  Hint​: Find the IRR of the​ project, and use it as the maximum adjusted WACC for accepting the project.
Determine the below ratios for 2011 and 2012 and compare the Hospitals financial performance year to...
Determine the below ratios for 2011 and 2012 and compare the Hospitals financial performance year to year based on those ratios. Make sure you explain what each ratio measures Return on Net Assets Cash Flow to Debt FINANCIAL STATEMENTS: Cash Flows from Operating Activities:                         2012                    2011 Cash received from patient services                             $3783                 $2590 Cash paid to employees and suppliers                         (3684)                (2541) Interest paid                                                                           (16)                       (14) Interest earned                                                                        13                            6 Net Cash from Operations                                                     $96                      $41 Cash Flows from Investing Activities:...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT