TB Chapter02
TB Chapter02
TB Chapter02
Easy:
Net cash flow Answer: e Diff: E
1. Last year Aldrin Co. had negative net cash flow, yet its cash on the
balance sheet increased. What could explain these events?
Chapter 2 - Page 1
Net cash flow Answer: d Diff: E N
4. Which of the following factors could explain why last year Cleaver Energy
had negative net cash flow, but the cash on its balance sheet increased?
Chapter 2 - Page 2
Net cash flow and net income Answer: b Diff: E R
7. Holmes Aircraft recently announced an increase in its net income, yet its
net cash flow declined relative to last year. Which of the following
could explain this performance?
Net cash flow, free cash flow, and cash Answer: c Diff: E N
9. Last year, Owen Technologies reported negative net cash flow and negative
free cash flow. However, its cash on the balance sheet increased. Which
of the following could explain these changes in its cash position?
a. Accounts payable.
b. Inventory.
c. Accounts receivable.
d. Statements b and c are correct.
e. All of the statements above are correct.
Chapter 2 - Page 3
Current assets Answer: a Diff: E N
11. Which of the following items can be found on a firm’s balance sheet
listed as a current asset?
a. Accounts receivable.
b. Depreciation.
c. Accrued wages.
d. Statements a and b are correct.
e. Statements a and c are correct.
a. The company must have had net income equal to zero in 2002.
b. The company did not pay dividends in 2002.
c. If the company’s net income in 2002 was $200 million, dividends paid
must have also equaled $200 million.
d. If the company lost money in 2002, they must have paid dividends.
e. None of the statements above is correct.
2002 2001
Preferred stock $ 80 $ 80
Common stock 2,000 1,000
Retained earnings 2,000 2,340
Total equity $4,080 $3,420
Glenn does not pay a dividend to its common stockholders. Which of the
following statements is most correct?
Chapter 2 - Page 4
Balance sheet Answer: a Diff: E N
14. All else equal, which of the following actions will increase the amount
of cash on a company’s balance sheet?
Kewell Boomerangs has never paid a dividend on its common stock. Kewell
issued $1,200,000 of long-term debt in 1997. This debt was non-callable
and is scheduled to mature in 2027. As of the end of 2002, none of the
principal on this debt has been repaid. Assume that 2001 and 2002 sales
were the same in both years. Which of the following statements is most
correct?
Chapter 2 - Page 5
Changes in depreciation Answer: c Diff: E
16. Which of the following are likely to occur if Congress passes legislation
that forces Carter Manufacturing to depreciate their equipment over a
longer time period?
If Congress were to change the law, and Keaton does decide to depreciate
the equipment over 5 years, what effect would this change have on the
company’s financial statements for the coming year? (Note that the
change in the law would have no effect on the economic or physical value
of the equipment.)
Chapter 2 - Page 6
Changes in depreciation Answer: e Diff: E
19. Congress recently passed a provision that will enable Piazza Cola to
double its depreciation expense for the upcoming year. The new provision
will have no effect on the company’s sales revenue. Prior to the new
provision, Piazza’s net income was forecasted to be $4 million. The
company’s tax rate is 40 percent. Which of the following best describes
the impact that this provision will have on Piazza’s financial
statements?
Chapter 2 - Page 7
Financial statements Answer: c Diff: E
22. Which of the following statements is most correct?
a. Actions that increase net income will always increase net cash flow.
b. One way to increase EVA is to maintain the same operating income with
less capital.
c. One drawback of EVA as a performance measure is that it mistakenly
assumes that equity capital is free.
d. Statements a and b are correct.
e. Statements a and c are correct.
Chapter 2 - Page 8
Medium:
Changes in depreciation Answer: d Diff: M
26. Solo Company has been depreciating its fixed assets over 15 years. It is
now clear that these assets will only last a total of 10 years. Solo’s
accountants have encouraged the firm to revise its annual depreciation to
reflect this new information. Which of the following would occur as a
result of this change?
Chapter 2 - Page 9
Cash flow and EVA Answer: e Diff: M R
29. An analyst has acquired the following information regarding Company A and
Company B:
Assume that non-cash revenues equal zero for both companies, and
depreciation is the only non-cash expense for both companies. Which of
the following statements is most correct?
a. If a company’s net income doubles, its Economic Value Added (EVA) will
more than double.
b. If a company’s depreciation expense declines its net income will fall
but its Economic Value Added (EVA) will increase.
c. A firm can increase its EVA even if its operating income falls.
d. Statements a and b are correct.
e. Statements a and c are correct.
a. $350,000
b. $400,000
c. $300,000
d. $450,000
e. $500,000
Chapter 2 - Page 10
Balance sheet cash Answer: c Diff: E N
32. At the end of 2001, Lehnhoff Inc. had $75 million in cash on its balance
sheet. During 2002, the following events occurred:
How much cash did Lehnhoff Inc. have on its balance sheet at the end of
2002?
a. $ 50 million
b. $ 100 million
c. $ 200 million
d. $ 400 million
e. $1,400 million
a. $255 million
b. $265 million
c. $275 million
d. $285 million
e. $295 million
a. $ 3,500,000
b. $ 5,000,000
c. $ 6,750,000
d. $10,000,000
e. $11,250,000
Chapter 2 - Page 11
Income statement Answer: b Diff: E N
35. Cox Corporation recently reported an EBITDA of $22.5 million and $5.4
million of net income. The company has $6 million interest expense and
the corporate tax rate is 35 percent. What was the company’s
depreciation and amortization expense?
a. $ 4,333,650
b. $ 8,192,308
c. $ 9,427,973
d. $11,567,981
e. $14,307,692
a. $ 400,000
b. -$ 800,000
c. $1,200,000
d. $2,000,000
e. $4,000,000
a. $ 23
b. $ 32
c. $ 50
d. $ 77
e. $138
Chapter 2 - Page 12
MVA Answer: c Diff: E
38. Byrd Lumber has 2 million shares of common stock outstanding and its
stock price is $15 a share. On the balance sheet, the company has $40
million of common equity. What is the company’s Market Value Added
(MVA)?
a. -$80,000,000
b. -$20,000,000
c. -$10,000,000
d. $20,000,000
e. $80,000,000
Medium:
Rate of interest Answer: c Diff: M
39. A firm has notes payable of $1,546,000, long-term debt of $13,000,000,
and total interest expense of $1,300,000. If the firm pays 8 percent
interest on its long-term debt, what interest rate does it pay on its
notes payable?
a. 8.2%
b. 13.1%
c. 16.8%
d. 18.0%
e. 15.3%
a. No change
b. $ 40,000 increase
c. $ 60,000 increase
d. $100,000 increase
e. $180,000 increase
Chapter 2 - Page 13
Net income Answer: b Diff: M
41. Edge Brothers recently reported net income of $385,000. The tax rate is
40 percent. The company’s interest expense was $200,000. What would
have been the company’s net income if it would have been able to double
its operating income (EBIT), assuming that the company’s tax rate and
interest expense remain unchanged?
a. $ 770,000
b. $ 890,000
c. $ 920,000
d. $1,100,000
e. $1,275,000
Sales $30,000,000
Operating costs excluding depreciation and amortization 20,000,000
EBITDA $10,000,000
Depreciation and amortization 5,000,000
Operating income (EBIT) $ 5,000,000
Interest expense 2,000,000
Taxable income (EBT) $ 3,000,000
Taxes (40%) 1,200,000
Net income $ 1,800,000
a. $2,000,000
b. $4,000,000
c. $6,800,000
d. $8,000,000
e. $9,800,000
Chapter 2 - Page 14
Net cash flow Answer: d Diff: M N
43. An analyst has collected the following information regarding Gilligan
Grocers:
a. $850 million
b. $650 million
c. $570 million
d. $450 million
e. $500 million
a. $ 390,000
b. $ 550,000
c. $ 600,000
d. $ 950,000
e. $1,050,000
a. -$300,000
b. -$180,000
c. $ 0
d. $200,000
e. $400,000
Chapter 2 - Page 15
Sales level Answer: e Diff: M
46. Hebner Housing Corporation has forecast the following numbers for this
upcoming year:
• Sales = $1,000,000.
• Cost of goods sold = 600,000.
• Interest expense = 100,000.
• Net income = 180,000.
The company is in the 40 percent tax bracket. Its cost of goods sold
always represents 60 percent of its sales. That is, if the company’s
sales were to increase to $1.5 million, its cost of goods sold would
increase to $900,000.
The company’s CEO is unhappy with the forecast and wants the firm to
achieve a net income equal to $240,000. In order to achieve this level
of net income, what level of sales will the company have to achieve?
Assume that Hebner’s interest expense remains constant.
a. $ 400,000
b. $ 500,000
c. $ 750,000
d. $1,000,000
e. $1,250,000
Chapter 2 - Page 16
Sales level Answer: e Diff: M
47. Swann Systems is forecasting the following income statement for the
upcoming year:
Sales $5,000,000
Operating costs (excluding depreciation and amortization) 3,000,000
EBITDA $2,000,000
Depreciation and amortization 500,000
EBIT $1,500,000
Interest 500,000
EBT $1,000,000
Taxes (40%) 400,000
Net income $ 600,000
The company’s president is disappointed with the forecast and would like
to see Swann generate higher sales and a forecasted net income of
$2,000,000.
a. $ 5,800,000
b. $ 6,000,000
c. $ 7,200,000
d. $ 8,300,000
e. $10,833,333
a. $550 million
b. $583 million
c. $600 million
d. $617 million
e. $650 million
Chapter 2 - Page 17
Sales and net cash flow Answer: b Diff: M
49. McGwire Aerospace expects to have net cash flow of $12 million. The
company forecasts that its operating costs excluding depreciation and
amortization will equal 75 percent of the company’s sales. Depreciation
and amortization expenses are expected to be $5 million and the company
has no interest expense. All of McGwire’s sales will be collected in
cash, costs other than depreciation and amortization will be paid in cash
during the year, and the company’s tax rate is 40 percent. What is the
company’s expected sales?
a. $ 68.00 million
b. $ 66.67 million
c. $ 46.67 million
d. $133.33 million
e. $ 26.67 million
a. $400,000
b. $500,000
c. $600,000
d. $700,000
e. $800,000
a. $1.2 million
b. $1.6 million
c. $1.8 million
d. $2.6 million
e. $2.8 million
Chapter 2 - Page 18
Earnings per share Answer: c Diff: M
52. Whitehall Clothiers had $5,000,000 of retained earnings on its balance
sheet at the end of 2001. One year later, Whitehall had $6,000,000 of
retained earnings on its balance sheet. Whitehall has one million shares
of common stock outstanding, and it paid a dividend of $0.80 per share in
2002. What was Whitehall’s earnings per share in 2002?
a. $0.80
b. $1.00
c. $1.80
d. $5.00
e. $6.00
a. $ 980,000
b. $1,220,000
c. $2,000,000
d. $2,500,000
e. $3,500,000
a. $ 55,000
b. $105,000
c. $205,000
d. $255,000
e. $395,000
Chapter 2 - Page 19
Free cash flow Answer: a Diff: M N
55. A stock market analyst has forecasted the following year-end numbers for
Raedebe Technology:
The company’s tax rate is 40 percent. The company does not expect any
changes in its net operating working capital. This year the company’s
planned gross capital expenditures will total $12 million. (Gross
capital expenditures represent capital expenditures before deducting
depreciation.) What is the company’s forecasted free cash flow for the
year?
a. $ 2.8 million
b. $ 7.0 million
c. $ 8.0 million
d. $12.8 million
e. $26.8 million
Multiple Part:
You have just obtained financial information for the past 2 years for Sebring
Corporation.
2002 2001
Sales $3,600.0 $3,000.0
Operating costs (excluding depreciation and amortization) 3,060.0 2,550.0
EBITDA $ 540.0 $ 450.0
Depreciation and amortization 90.0 75.0
Earnings before interest and taxes $ 450.0 $ 375.0
Interest 65.0 60.0
Earnings before taxes $ 385.0 $ 315.0
Taxes (40%) 154.0 126.0
Net income available to common stockholders $ 231.0 $ 189.0
Common dividends $ 181.5 $ 13.2
Chapter 2 - Page 20
SEBRING CORPORATION: BALANCE SHEETS FOR YEAR ENDING DECEMBER 31
(MILLIONS OF DOLLARS)
2002 2001
Assets:
Cash and marketable securities $ 36.0 $ 30.0
Accounts receivable 540.0 450.0
Inventories 540.0 600.0
Total current assets $1,116.0 $1,080.0
Net plant and equipment 900.0 750.0
Total assets $2,016.0 $1,830.0
a. $100,000,000
b. $150,000,000
c. $225,000,000
d. $270,000,000
e. $375,000,000
a. $ 540,000,000
b. $ 576,000,000
c. $ 750,000,000
d. $ 985,000,000
e. $1,116,000,000
a. $ 576,000,000
b. $ 888,000,000
c. $ 900,000,000
d. $1,275,000,000
Chapter 2 - Page 21
e. $1,476,000,000
Free cash flow Answer: c Diff: M
59. What is Sebring’s free cash flow for 2002?
a. $ 85,000,000
b. $146,000,000
c. $174,000,000
d. $255,000,000
e. $366,000,000
Last year, Sharpe Radios had a net operating profit after-taxes (NOPAT) of $7.8
million. Its EBITDA was $15.5 million and net income amounted to $3.8 million.
During the year, Sharpe Radios made $5.5 million in net capital expenditures
(that is, capital expenditures net of depreciation). Finally, Sharpe Radios’
finance staff has concluded that the firm’s total after-tax capital costs were
$5.9 million and its tax rate was 40 percent.
a. $1.5 million
b. $2.1 million
c. $2.5 million
d. $3.3 million
e. $4.0 million
a. $ 6.33 million
b. $ 6.67 million
c. $ 8.33 million
d. $ 9.17 million
e. $10.13 million
a. $1.9 million
b. $2.3 million
c. $4.0 million
d. $4.8 million
e. $6.3 million
Chapter 2 - Page 22
EVA Answer: a Diff: E N
63. What is Sharpe Radios’ EVA?
a. $1.9 million
b. $2.3 million
c. $4.0 million
d. $7.2 million
e. $9.6 million
Laiho has depreciation expense, but it does not have amortization expense.
Laiho has $300 million in operating capital, its after-tax cost of capital is
10 percent (that is, its WACC = 10%), and the firm’s tax rate is 40 percent.
a. $20.0 million
b. $30.0 million
c. $53.0 million
d. $60.0 million
e. $77.1 million
a. $60.0 million
b. $82.5 million
c. $88.3 million
d. $92.0 million
e. $95.0 million
a. $120.0 million
b. $140.0 million
c. $160.0 million
d. $180.0 million
e. $200.0 million
Chapter 2 - Page 23
EVA Answer: a Diff: E N
67. What is Laiho’s EVA?
a. $30.0 million
b. $40.0 million
c. $50.0 million
d. $60.0 million
e. $70.0 million
a. $1,000,000
b. $1,200,000
c. $1,250,000
d. $1,500,000
e. $1,550,000
a. $1,000,000
b. $1,200,000
c. $1,250,000
d. $1,500,000
e. $1,550,000
a. $ 0
b. $ 500,000
c. $ 900,000
d. $1,000,000
e. $1,500,000
Chapter 2 - Page 24
Web Appendix 2A
Multiple Choice: Conceptual
Easy:
Personal taxes Answer: c Diff: E
2A-1. Current tax laws have which of the following effects?
Chapter 2 - Page 25
Carry-back, carry-forward Answer: b Diff: E
2A-4. A loss incurred by a corporation
a. Must be carried forward unless the company has had 2 loss years in a
row.
b. Can be carried back 2 years, then carried forward up to 20 years
following the loss.
c. Can be carried back 5 years and forward 3 years.
d. Cannot be used to reduce taxes in other years except with special
permission from the IRS.
e. Can be carried back 3 years or forward 10 years, whichever is more
advantageous to the firm.
Easy:
Corporate taxes Answer: b Diff: E
2A-6. Your corporation has the following cash flows:
a. $ 74,000
b. $ 88,400
c. $ 91,600
d. $100,000
e. $106,500
Chapter 2 - Page 26
Corporate taxes Answer: b Diff: E N
2A-7. Lintner Beverage Corp. reported the following information from their
financial statements:
a. $3,995,000
b. $4,012,500
c. $4,233,000
d. $4,257,500
e. $4,653,000
a. $ 83,300
b. $182,274
c. $197,200
d. $210,800
e. $296,174
Chapter 2 - Page 27
After-tax returns Answer: b Diff: E
2A-9. A corporation with a marginal tax rate of 35 percent would receive what
after-tax dividend yield on a 12 percent coupon rate preferred stock
bought at par, assuming a 70 percent dividend exclusion?
a. 11.03%
b. 10.74%
c. 6.48%
d. 7.31%
e. 5.52%
a. 2.40%
b. 3.60%
c. 4.50%
d. 5.25%
e. 6.00%
a. 17.65%
b. 24.88%
c. 39.22%
d. 44.15%
e. 49.33%
a. 27.78%
b. 38.46%
c. 41.22%
d. 54.33%
e. 72.22%
Chapter 2 - Page 28
After-tax returns Answer: d Diff: E
2A-13. A corporation recently purchased some preferred stock that has a
before-tax yield of 7 percent. The company has a tax rate of 40
percent. What is the after-tax return on the preferred stock?
a. 4.20%
b. 5.04%
c. 5.65%
d. 6.16%
e. 7.00%
a. 35.29%
b. 40.00%
c. 24.67%
d. 64.71%
e. 30.04%
a. 3.46%
b. 4.80%
c. 6.14%
d. 6.58%
e. 17.14%
a. 3.36%
b. 7.39%
c. 5.05%
d. 6.89%
e. 3.53%
Chapter 2 - Page 29
After-tax returns Answer: c Diff: E
2A-17. A company with a 35 percent tax rate buys preferred stock in another
company. The preferred stock has a before-tax yield of 8 percent.
What is the preferred stock’s after-tax return?
a. 10.80%
b. 5.20%
c. 7.16%
d. 6.04%
e. 6.30%
a. 7.90%
b. 5.60%
c. 7.28%
d. 6.32%
e. 9.10%
a. 3.44%
b. 5.16%
c. 6.19%
d. 7.57%
e. 9.63%
Chapter 2 - Page 30
Carry-back, carry-forward Answer: c Diff: E
2A-20. Appalachian Airlines began operating in 1998. The company lost money
the first year but has been profitable ever since. The company’s
taxable income (EBT) for its first five years is listed below. Each
year the company’s corporate tax rate has been 40 percent.
Assume that the company has taken full advantage of the Tax Code’s
carry-back, carry-forward provisions and that the current provisions
were applicable in 1998. How much did the company pay in taxes in
2001?
a. $ 120,000
b. $ 400,000
c. $ 800,000
d. $1,200,000
e. $1,800,000
Year EBT
1999 -$3.0 million
2000 -5.2 million
2001 4.2 million
2002 8.3 million
The corporate tax rate has remained at 40 percent. Assume that the
company has taken full advantage of the Tax Code’s carry-back, carry-
forward provisions, and assume that the current provisions were
applicable in 1999. What is Collins’ tax liability for 2002?
a. $3.32 million
b. $0.04 million
c. $2.84 million
d. $1.72 million
e. $1.24 million
Chapter 2 - Page 31
Carry-back, carry-forward Answer: e Diff: E
2A-22. Salinger Software was founded in 1999. The company lost money each of
its first three years, but was able to turn a profit in 2002.
Salinger’s operating income (EBIT) for its first four years of opera-
tions is reported below.
Year EBIT
1999 -$300 million
2000 -150 million
2001 -100 million
2002 700 million
a. $ 90 million
b. $180 million
c. $280 million
d. $270 million
e. $ 60 million
Chapter 2 - Page 32
CHAPTER 2
ANSWERS AND SOLUTIONS
If the company issued new stock, cash on the balance sheet would
increase. Therefore, statement a is false. If it issued long-term debt,
cash on the balance sheet would increase. Consequently, statement b is
also false. If it sold assets, cash on the balance sheet would increase.
So, statement c is also false. If it bought assets, cash would decrease
and net cash flow would not be affected. (So, if cash flow were positive
before, it would stay positive.) Therefore, statement d is true. If the
company eliminated its dividend, cash on the balance sheet would
increase. So, statement e is also false.
Chapter 2 - Page 33
4. Net cash flow Answer: d Diff: E N
NCF = NI + DEP and AMORT. If the company had sold a division and
received cash, cash on the firm’s balance sheet would have increased.
Therefore, statement a is false. If the company cut its dividend, it
would have more cash left over from net income, so cash on the firm’s
balance sheet would have increased. Therefore, statement b is false. If
the company made a large investment in new plant and equipment, it would
have larger depreciation expense, so net cash flow would increase. In
addition, it had to pay for the equipment somehow, so cash on the balance
sheet would decline. Therefore, statement c is true.
Chapter 2 - Page 34
6. Net cash flow and net income Answer: a Diff: E
9. Net cash flow, free cash flow, and cash Answer: c Diff: E N
The correct answer is statement c. Recall Net cash flow = NI + DEP and
AMORT. Free cash flow = EBIT(1 - T) + Depreciation and amortization –
Capital expenditures – ΔNOWC.
Chapter 2 - Page 35
is incorrect. By issuing new stock, cash does increase. And this has no
impact on either NCF or FCF, so statement c is the correct response.
Statement c is correct; the others are false. Simply because the change
in retained earnings between the two years was zero, doesn’t mean that
net income was zero. Remember, Beginning retained earnings + Net income
- Dividends = Ending retained earnings. Just because the change in
retained earnings was zero, doesn’t mean that dividends were zero.
If Glenn had issued preferred stock, the dollar value of preferred stock
would have increased. Statement a is false. The amount of common stock
did increase between 2001 and 2002. Therefore, statement b is true.
Glenn had negative net income in 2002. When a company has positive net
income, it pays a dividend first (in this case Div = $0) and whatever is
left over is added to retained earnings. Since retained earnings
declined and no dividends were paid, net income must have been negative
in 2002. So statement c is false.
The correct answer is statement a. Issuing new stock means that the
company sells stock to shareholders and receives cash in return;
therefore, statement a is correct. If the company repurchases common
stock, they are spending money and reducing cash; therefore, statement b
is incorrect. If the company pays a dividend, it is giving cash to its
shareholders. This reduces cash on the balance sheet; therefore,
statement c is incorrect. If the company purchases new equipment, it is
spending money; therefore, statement d is incorrect.
Chapter 2 - Page 36
16. Changes in depreciation Answer: c Diff: E
Chapter 2 - Page 37
21. Depreciation, net income, cash flow, and taxes Answer: d Diff: E
If the company depreciates the same asset over a shorter time, it will
have a higher depreciation expense. Since depreciation is an expense on
the income statement, higher depreciation will reduce net income.
Therefore, statement a is true. If the company has lower net income, it
will pay less in taxes. Therefore, statement b is true. Cash flow is
equal to NI + DEP and AMORT. Because depreciation is taken out of the
income statement before taxes, it does not reduce net income dollar for
dollar. (That is, $1 of depreciation expense will equal only a $0.60
decline in net income.) However, the entire $1 is added back to net
income to calculate cash flow. Therefore, statement c is false. Since
statements a and b are true, the correct choice is statement d.
The correct answer is statement e. The book value per share refers to
the book value of common equity. The problem states that the common
equity on the balance sheet totals $700 million. This is the total book
value for all of the common shares. There are 35 million shares
outstanding. Therefore, the book value per share is $700 million/35
million shares = $20 per share. Therefore, statement a is correct. The
company has significant growth opportunities. The company also has
assets on the left side of the balance sheet whose market values are
greater than their book values. Each of these factors, by itself, would
tend to increase the firm’s market value per share. Therefore, it is
likely that the firm’s market value per share would be greater than $20.
Therefore, statement b is incorrect and statement c is correct.
24. EBIT, net income, and operating cash flow Answer: a Diff: E R
Chapter 2 - Page 38
increased, this would have no effect on operating income but net income
would decline. In addition, if taxes increased, the term (1 - T) would
decrease, so EBIT (1 - T) would decrease. Therefore, OCF would decrease,
so statement c is false.
Statement d is correct. The other statements are false. The tax paid by
the firm will be less due to the larger non-cash expense of depreciation,
which increases net cash flow. The firm’s net income is lower because
depreciation will be higher, and the firm will also have less taxable
income due to higher depreciation expense.
Chapter 2 - Page 39
30. EVA and net income Answer: c Diff: M
For the firm to end up with $50,000 cash, it must have had a cash
inflow from financing activities of $450,000.
2. Stock issuance
Debit Cash $500,000,000
Credit Common stock $500,000,000
Chapter 2 - Page 40
NI = $25,000,000; R/EY/E = $405,000,000; R/EB/Y = $390,000,000; Dividends =
?
R/EB/Y + NI – Div = R/EY/E.
EBITDA $22,500,000
DA 8,192,308 EBITDA – DA = EBIT; DA = EBITDA – EBIT
EBIT $14,307,692 EBIT = EBT + Int = $8,307,692 + $6,000,000
Int 6,000,000 (Given) $5,400,000 $5,400,000
EBT $ 8,307,692 =
Taxes (35%) 2,907,692 (1 − T) 0.65
NI $ 5,400,000 (Given)
Chapter 2 - Page 41
excl. dep. and amort. 700,000
EBITDA $ 300,000
Depreciation and amortization 50,000
EBIT $ 250,000
Interest 150,000
EBT $ 100,000
Taxes (40%) 40,000 Taxes = 0.4($100,000) = $40,000.
Net income $ 60,000
We need to work backwards through the income statement to get the EBIT.
EBIT $841,667 ($641,667 + $200,000)
Interest 200,000
EBT $641,667 ($385,000/0.6)
Tax (40%) 256,667
NI $385,000
If EBIT doubles:
EBIT $1,683,334 ($841,667 2)
Interest 200,000
EBT $1,483,334
Tax (40%) 593,334
NI $ 890,000 ($1,483,334 0.6)
NI = EBIT - I - Taxes
= $700 - $200 - Taxes
= $500 – ($500 40%)
= $500 - $200
= $300 million.
Chapter 2 - Page 42
$700 = $850 - DA
$150 million = DA.
EVA = EBIT (1 - T) -
Total investor -supplied After-tax
capital employed cost of capital .
$600,000
Earnings before taxes = EBT = = $1,000,000.
0.6
Chapter 2 - Page 43
Interest 100,000 (Given)
EBT $ 400,000 $240,000/(1 - 0.4)
Tax (40%) 160,000
NI $ 240,000
Working up the income statement you calculate the new sales level should
be $10,833,333.
In 2002, net income was $75 million and the tax rate was 40 percent.
Therefore, earnings before taxes (EBT) was equal to $75/(1 - 0.4) = $125
million. We know interest equals $25 million, so EBIT = $125 + $25 = $150
million. In addition, we know that the cost of goods sold (COGS) was $350
million and sales were $500 million.
Chapter 2 - Page 44
EBIT $11.67
Interest 0.00 (Given)
EBT $11.67 ($7.00/0.6)
Taxes (40%) 4.67
Net income $ 7.00 ($12.00 - $5.00)
Depreciation and amortization 5.00 (Given)
Net cash flow $12.00 (Given)
EPS = $3, but $1 per share is paid out as dividends. This means that $2
per share is added to retained earnings. Total amount retained is
$2(200,000) = $400,000. Add this to the amount already in the retained
earnings account on the balance sheet and you get a total ending balance
of retained earnings equal to $400,000 + $400,000 = $800,000.
EPS = NI/shares.
For 2002, -$2.50 = -$500,000/Shares
Shares = -$500,000/-$2.50 = 200,000.
The company paid a dividend of $0.80 per share. The total amount paid
was:
EPS = NI/Shares
= $1,800,000/1,000,000
= $1.80.
EPS = NI/Shares
Chapter 2 - Page 45
NI = EPS Shares
= $3.00 400,000 = $1,200,000.
This question involves the statement of cash flows. We know from the
statement of cash flows that the change in cash must equal cash flow from
operating activities plus long-term investing activities plus financing
activities. First, we must identify the change in cash as follows:
We have been given the cash flows from two of the three financing
activities, so we can calculate the amount of stock that was repurchased.
The negative change in common stock tells us that the firm repurchased
$395,000 worth of its common stock.
Chapter 2 - Page 46
55. Free cash flow Answer: a Diff: M N
NOPAT02 = EBIT(1 - T)
= $450,000,000(0.6)
= $270,000,000.
Net operating
working capital 02 = $1,116,000,000 - $540,000,000 = $576,000,000.
NOPAT = EBIT(1 - T)
$7,800,000 = EBIT(1 - 0.4)
$7,800,000 = EBIT(0.6)
$13,000,000 = EBIT.
Now that we have EBIT, we can find the depreciation and amortization
expense by subtracting EBIT from EBITDA, which is given in the problem.
EBITDA $15,500,000
Depr. & Amort. - ?????????
Chapter 2 - Page 47
EBIT $13,000,000
To get the firm’s interest expense, we must use the income statement to
determine earnings before taxes (EBT). Then, we can subtract EBT from
EBIT to find the interest expense.
EBIT $13,000,000
Int -??????????
EBT
Taxes
NI $ 3,800,000
NI = EBT(1 - T)
$3,800,000 = EBT(0.6)
$6,333,333 = EBT.
Interest expense simply becomes the difference between EBIT and EBT.
NOPAT = EBIT(1 - T)
$60,000,000 = EBIT(1 - 0.4)
EBIT = $100,000,000.
EBITDA $120,000,000
Chapter 2 - Page 48
Depr. X
Amort. 0 (given)
EBIT $100,000,000
EBITDA – DA = EBIT
$120,000,000 - X = $100,000,000
Depreciation = $20,000,000.
NI = EBT(1 – T)
$7,000,000 = EBT(0.6)
$11,666,667 = EBT.
$7,000,000/Sales = 5%
0.05Sales = $7,000,000
Sales = $140,000,000.
EBIT $2,500,000
Int 0
EBT $2,500,000
Taxes (40%) 1,000,000
NI $1,500,000
Chapter 2 - Page 49
NOPAT = EBIT(1 – T) = $2,500,000(1 – 0.40) = $1,500,000.
Chapter 2 - Page 50
Munis trade at lower yields than equivalent corporate bonds because
investors do not have to pay taxes on munis.
We must use the corporate tax table to answer this question. First,
find the firm’s taxable income. Don’t forget only 30% of dividend
income received by corporations is taxed.
Chapter 2 - Page 51
Tax on base $113,900
Tax on excess of base $245,000 0.34 = 83,300
Tax liability $197,200
70% of the preferred stock dividends are not taxable, thus we need to
solve the following for T (the tax rate):
9%(1 - T) = 6.5%
(1 - T) = 6.5%/9%
6.5%
T = 1 -
9%
T = 27.78%.
4.8%
Equivalent pre-tax yield on corporate bond = = 6.58%.
(1 - 0.27)
Chapter 2 - Page 52
AT return = 8.4%[1 – (0.4)(1 – 0.7)]
= 8.4%[1 – (0.4)(0.3)]
= 8.4%(0.88)
= 7.39%.
Chapter 2 - Page 53
= $800,000.
The company can carry all of its losses forward against the 2002 profit
of $700 million. (Remember, you can carry forward for 20 years.)
This means it can carry forward $550 million of losses, against $700
million of profits, leaving $700 - $550 = $150 million taxable income.
Chapter 2 - Page 54