03 Task Performance 1

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

Ando, Aira Marielle B.

BSBA - 4A

Free cash Flow

A company has an EBIT of P30,000,000, depreciation of P5,000,000, and a 40%


tax rate. I needs to spend P10, 000,000 on new fixed assets and P15, 000,000 to
increase its current assets. It expects its accounts payable to increase by P2,
000,000, its accruals to increase by P3, 000,000, and its notes payable to increase
by P8, 000,000. The firm’s current liabilities consist of only accounts payable,
accruals, and notes payable. What is the company’s free cash flow?

EBIT P30,000,000
Tax 40%
Depreciation 5,000,000
Fixed Asset 10,000,000
Current assets 15,000,000
Accounts 2,000,000
Payable
Accruals 3,000,000
Notes Payable 8,000,000

Formula:
Free Cash Flow = [EBIT (1-T) + Depreciation and Amortization] – [Capital
Expenditures + Net Operating Capital]

NOWC= Current Asset – Current Liabilities - Notes Payable

Solution:
FCF = [P30,000,000 (1 - 0.40) + 5,000,000] - [10,000,000 + 15,000,000 -
(5,000,000 - 8,000,000)]

= [P30,000,000 (0.60) +5,000,000] - [10,000,000 + 15,000,000 - (-


3,000,000)]

= [P18,000,000 + 5,000,000] – [10,000,000 + 18,000,000]


= [P23,000,000 – 28,000,000]
= -P5,000,000

NOWC = [P15,000,000 - 5,000,000 - 8,000,000]


= P2,000,000

Answer:
Free Cash Flow = -P5, 000,000

You might also like