Question

Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...

Financial information for Powell Panther Corporation is shown below:

Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)

2019 2018
Sales $ 2,990.0 $ 2,600.0
Operating costs excluding depreciation and amortization 2,243.0 2,210.0
EBITDA $ 747.0 $ 390.0
Depreciation and amortization 80.0 73.0
Earnings before interest and taxes (EBIT) $ 667.0 $ 317.0
  Interest 65.8 57.2
Earnings before taxes (EBT) $ 601.2 $ 259.8
  Taxes (25%) 240.5 103.9
Net income $ 360.7 $ 155.9
Common dividends $ 324.6 $ 124.7

Powell Panther Corporation: Balance Sheets as of December 31 (Millions of Dollars)

2019 2018
Assets
Cash and equivalents $ 41.0 $ 34.0
Accounts receivable 358.0 286.0
Inventories 458.0 416.0
  Total current assets $ 857.0 $ 736.0
Net plant and equipment 801.0 728.0
Total assets $ 1,658.0 $ 1,464.0
Liabilities and Equity
Accounts payable $ 172.0 $ 156.0
Accruals 98.0 78.0
Notes payable 59.8 52.0
  Total current liabilities $ 329.8 $ 286.0
Long-term bonds 598.0 520.0
  Total liabilities $ 927.8 $ 806.0
Common stock 647.3 611.2
Retained earnings 82.9 46.8
  Common equity $ 730.2 $ 658.0
Total liabilities and equity $ 1,658.0 $ 1,464.0

Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest dollar, if necessary. Negative values, if any, should be indicated by a minus sign.

  1. What was net operating working capital for 2018 and 2019? Assume the firm has no excess cash.

    2018:  $  

    2019:  $  

  2. What was the 2019 free cash flow?

    $  

  3. How would you explain the large increase in 2019 dividends?

    1. The large increase in free cash flow from 2018 to 2019 explains the large increase in 2019 dividends.
    2. The large increase in net income from 2018 to 2019 explains the large increase in 2019 dividends.
    3. The large increase in EBIT from 2018 to 2019 explains the large increase in 2019 dividends.
    4. The large increase in sales from 2018 to 2019 explains the large increase in 2019 dividends.
    5. The large increase in retained earnings from 2018 to 2019 explains the large increase in 2019 dividends.

Homework Answers

Answer #1

Net operating working capital of 2018 (Millions of dollars)

Net operating working capital =operating current asset-operating current liability

operating current asset =cash &cash equivalents +inventory +accounts receivable

=$34+$286+$416

=$736

operating current liability =accounts payable +Accruals

=$156+$78

=$234

Net operating working capital of 2018 =$736-$234

=$502

Note :Note payable is a non operating current liability

Net operating working capital of 2019 (Millions of dollars)

Net operating working capital =operating current asset-operating current liability

operating current asset =cash &cash equivalents +inventory +accounts receivable

=$41+$358+$458

=$857

operating current liability =accounts payable +Accruals

=$172+$98

=$270

Net operating working capital of 2019 =$857-$270

=$587

Note :Note payable is a non operating current liability

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
eBook Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for...
eBook Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,360.0 $ 2,800.0 Operating costs excluding depreciation and amortization 2,688.0 2,380.0 EBITDA $ 672.0 $ 420.0 Depreciation and amortization 106.0 81.0 Earnings before interest and taxes (EBIT) $ 566.0 $ 339.0   Interest 73.9 61.6 Earnings before taxes (EBT) $ 492.1 $ 277.4   Taxes (25%) 196.8 111.0 Net income $ 295.3 $ 166.4 Common...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year...
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $2,875.0 $2,300.0 Operating costs excluding depreciation and amortization 2,156.0 1,955.0 EBITDA $719.0 $345.0 Depreciation and amortization 74.0 64.0 Earnings before interest and taxes (EBIT) $645.0 $281.0   Interest 63.0 51.0 Earnings before taxes (EBT) $582.0 $230.0   Taxes (40%) 232.8 92.0 Net income $349.2 $138.0 Common dividends $314.0 $110.0 Powell Panther Corporation: Balance Sheets as of December...
Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales...
Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 3,500.0 $ 2,800.0 Operating costs excluding depreciation and amortization 2,975.0 2,380.0 EBITDA $ 525.0 $ 420.0 Depreciation and amortization 98.0 76.0 Earnings before interest and taxes (EBIT) $ 427.0 $ 344.0   Interest 77.0 61.6 Earnings before taxes (EBT) $ 350.0 $ 282.4   Taxes (25%) 140.0 113.0 Net income $ 210.0 $ 169.4 Common dividends $ 189.0 $ 135.5 Powell Panther Corporation: Balance Sheets...
Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales...
Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $ 2,300.0 $ 2,000.0 Operating costs excluding depreciation and amortization 1,840.0 1,700.0 EBITDA $ 460.0 $ 300.0 Depreciation and amortization 62.0 54.0 Earnings before interest and taxes (EBIT) $ 398.0 $ 246.0   Interest 50.6 44.0 Earnings before taxes (EBT) $ 347.4 $ 202.0   Taxes (25%) 139.0 80.8 Net income $ 208.4 $ 121.2 Common dividends $ 187.6 $ 97.0 Powell Panther Corporation: Balance Sheets...
Baresse Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $11,000...
Baresse Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $11,000 $10,000 Operating costs excluding depreciation 9,360 8,500 Depreciation and amortization 380 360 Earnings before interest and taxes $1,260 $1,140 Less interest 120 100 Pre-tax income $1,140 $1,040 Taxes (40%) $456 $416 Net income available to common shareholders $684 $624 Common dividends $220 $200 Baresse Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2019 2018 Assets Cash $550 $500 Short term investments 110...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance Sheets Assets 2019 2018 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...
Following are partially completed financial statements​ (income statement, statement of retained​ earnings, and balance​ sheet) for...
Following are partially completed financial statements​ (income statement, statement of retained​ earnings, and balance​ sheet) for Loving Corporation. Complete the financial statements. All amounts are in millions. Loving Corporation Income Statement Year Ended December 31, 2018 (millions) Net sales $186 Expenses 106 Net income (loss) $ a Loving Corporation Statement of Retained Earnings Year Ended December 31, 2018 (millions) Beginning retained earnings $72 Net income b Cash dividends declared (9) Ending retained earnings $ c Loving Corporation Balance Sheet December...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. The...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. 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 below, what is Rosnan's 2019 free cash flow (FCF)? Use a minus sign to indicate a negative FCF. Round your answer to the nearest cent. $ ??? Balance Sheets Assets 2019 2018 Cash and equivalents $100   $85   Accounts receivable 275   300  ...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance Sheets 2019 2018 Assets Cash and equivalents $90   $75   Accounts receivable 275   300   Inventories 375   250         Total current assets $740   $625   Net plant and equipment 2,300   1,490   Total assets $3,040   $2,115   Liabilities and Equity Accounts payable $150   $85   Accruals 75   50   Notes payable 140   65         Total current liabilities $365   $200   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 1,000   400   Total liabilities...
The balance sheet and income statement shown below are for Koski Inc. Note that the firm...
The balance sheet and income statement shown below are for Koski Inc. Note that the firm has no amortization charges, it does not lease any assets, none of its debt must be retired during the next 5 years, and the notes payable will be rolled over. Balance Sheet (Millions of $) Assets 2019 Cash and securities $4,200 Accounts receivable 17,500 Inventories 20,300 Total current assets $42,000 Net plant and equipment $28,000 Total assets $70,000 Liabilities and Equity Accounts payable $27,531...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT