80.2K
Verified Solution
Link Copied!
Finding operating and free cash flows Consider the balance sheets and selected data from the income statement of Keith Corporation that follow:
| Keith Corporation Balance Sheets | |
| | December 31 |
| Assets | 20192019 | 20182018 |
| Cash | $1,460 | $1,000 |
| Marketable securities | $1,830 | $1,180 |
| Accounts receivable | $2,040 | 1,770 |
| Inventories | $2,930 | 2,780 |
| Total current assets | $8,260 | $6,730 |
| Gross fixed assets | $29,460 | $28,050 |
| Less: Accumulated depreciation | $14,670 | $13,050 |
| Net fixed assets | $14,790 | $15,000 |
| Total assets | $23,050 | $21,730 |
| Liabilities and Stockholders' Equity | | |
| Accounts payable | $1,560 | $1,490 |
| Notes payable | $2,840 | $2,230 |
| Accruals | $150 | $270 |
| Total current liabilities | $4,550 | $3,990 |
| Long-term debt | $5,140 | $4,970 |
| Total liabilities | $9,690 | $8,960 |
| Common stock | $9,980 | $9,980 |
| Retained earnings | $3,380 | $2,790 |
| Total stockholders' equity | $13,360 | $12,770 |
| Total liabilities and stockholders' equity | $23,050 | $21,730 |
| Income Statement Data (20192019) | |
| Depreciation expense | $1,620 |
| Earnings before interest and taxes (EBIT) | 2,730 |
| Interest expense | 374 |
| Net profits after taxes | 1,861 |
| Tax rate | 21% |
a. Calculate the firm's net operating profit after taxes (NOPAT) for the year ended December 31,
20192019.
b. Calculate the firm's operating cash flow (OCF) for the year ended December 31,
20192019.
c. Calculate the firm's free cash flow (FCF) for the year ended December 31,
20192019.
d. Interpret, compare and contrast your cash flow estimate in parts (b) and (c).
Answer & Explanation
Solved by verified expert
