Question

Answer each of the following three cases 1. XX firm is a full-service truck leasing, maintenance,...

Answer each of the following three cases
1. XX firm is a full-service truck leasing, maintenance, and rental firm with operations in North America and Europe. The following are selected numbers from the financial statements for 1992 and 1993 (in millions).
Revenues
(Less) Operating Expenses (Less) Depreciation
= EBIT
(Less) Interest Expenses (Less) Taxes
= Net Income
Working Capital
Total Debt
1992
$5,192.0 ($3,678.5) ($573.5) $940.0 ($170.0) ($652.1) $117.9 $92.0 $2,000 mil
1993
$5,400.0 ($3848.0) ($580.0) $972.0 ($172.0) ($670.0) $130.0 <$370.0> $2,200 mil
The firm had capital expenditures of $800 million in 1992 and $850 million in 1993. The working capital in 1991 was $34.8 million, and the total debt outstanding in 1991 was $1.75 billion. There were 77 million shares outstanding, trading at $29 per share.

C. Assuming that revenues and all expenses (including depreciation and capital expenditures) increase 6%, and that working capital remains unchanged in 1994, estimate the projected cash flows to equity and the firm in 1994. (The firm is assumed to be at its optimal financial leverage

Homework Answers

Answer #1

Tax rate = 84% (approximately)

1994

Revenue = 5400*(1+6%) = 5724

(Less) Operating expenses = (3848*1.06) = (4078.88)

(Less) Depreciation = (580*1.06) = (614.8)

EBIT = 5724-4078.88-614.8 = 1030.32

Interest expense = 172

EBT = 1030.32-172 = 858.32

PAT = 858.32*(1-84%) = 137.33

Capex = 850*1.06 = 901

Changes in Working capital = 0

Changes in net debt = 0 (firm is at optimal capital structure)

FCFE = PAT + Dep - Capex - Working capital changes - Changes in net debt

FCFE = 137.33+614.8-901-0-0 = -$148.87 million

FCFF = EBIT*(1-TAX) + Dep - Capex - Working capital changes

FCFF = 1030.32*(1-84%)+614.8-901-0 = -$121.35 million

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
Answer each of the following three cases 1. XX firm is a full-service truck leasing, maintenance,...
Answer each of the following three cases 1. XX firm is a full-service truck leasing, maintenance, and rental firm with operations in North America and Europe. The following are selected numbers from the financial statements for 1992 and 1993 (in millions). Revenues (Less) Operating Expenses (Less) Depreciation = EBIT (Less) Interest Expenses (Less) Taxes = Net Income Working Capital Total Debt 1992 $5,192.0 ($3,678.5) ($573.5) $940.0 ($170.0) ($652.1) $117.9 $92.0 $2,000 mil 1993 $5,400.0 ($3848.0) ($580.0) $972.0 ($172.0) ($670.0) $130.0...
Answer each of the following three cases 1. XX firm is a full-service truck leasing, maintenance,...
Answer each of the following three cases 1. XX firm is a full-service truck leasing, maintenance, and rental firm with operations in North America and Europe. The following are selected numbers from the financial statements for 1992 and 1993 (in millions). Revenues (Less) Operating Expenses (Less) Depreciation = EBIT (Less) Interest Expenses (Less) Taxes = Net Income Working Capital Total Debt 1992 $5,192.0 ($3,678.5) ($573.5) $940.0 ($170.0) ($652.1) $117.9 $92.0 $2,000 mil 1993 $5,400.0 ($3848.0) ($580.0) $972.0 ($172.0) ($670.0) $130.0...
LockBenz Corporation, one of the largest defense contractors in the world, reported EBITDA[1] of $1,290 million...
LockBenz Corporation, one of the largest defense contractors in the world, reported EBITDA[1] of $1,290 million in 2019, prior to interest expenses of $215 million and depreciation charges of $400 million. Capital expenditures in 2019, amounted to $450 million, and working capital was 7% of revenues. Revenues in 2019 were $13,500 million. The firm expects revenues, earnings, capital expenditures and depreciation to grow at 8% a year from 2019 to 2024, after which time the growth rate is expected to...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how the firms resources incompetencies support the given pressures regarding costs and local responsiveness. Describe entry modes have they usually used, and whether they are appropriate for the given strategy. Any key issues in their global strategy? casestudy: Atlanta, June 17, 2014. Sea of Delta employees and their families swarmed between food trucks, amusement park booths, and entertainment venues that were scattered throughout what would...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT