Question

Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance Sheets Assets 2018 2017 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 Liabilities and Equity Accounts payable $150 $85 Accruals 75 50 Notes payable 150 75 Total current liabilities $375 $210 Long-term debt 450 290 Total liabilities 825 500 Common stock 1,225 1,225 Retained earnings 1,000 400 Common equity 2,225 1,625 Total liabilities and equity $3,050 $2,125 Income Statements 2018 2017 Sales $2,200 $1,600 Operating costs excluding depreciation and amortization 1,250 1,000 EBITDA $950 $600 Depreciation and amortization 100 75 EBIT $850 $525 Interest 62 45 EBT $788 $480 Taxes (40%) 315 192 Net income $473 $288 Dividends paid $53 $48 Addition to retained earnings $600 $240 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 2018 free cash flow (FCF)? Use a minus sign to indicate a negative FCF.

Round your answer to the nearest dollar.

Please give me the right answer!!

Answer 1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE