Enterprise value = market capitalization + outstanding debt – cash and cash equivalents
= (75 million shares * $15 per share) + (25 + 250) – 50
= 1125 million + 275 million – 50 million
= $1,350 million
Income Statement Millions 1500 200 180 125 Sales EBITDA EBIT Balance Sheet Cash and Cash Equivalents...
The Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2019 (Millions of Dollars) Assets Liabilities and Equity Cash and equivalents $ 15 Accounts payable $ 110 Accounts receivable 540 Accruals 250 Inventories 900 Notes payable 215 Total current assets $ 1,455 Total current liabilities $ 575 Net plant and equipment 2,390 Long-term bonds 1,500 Total liabilities $ 2,075 Common stock (100 million shares) 270 Retained earnings $ 1,500 Common equity...
Amounts in millions Balance Sheet Cash and Cash Equivalents $2,200 Marketable Securities 15,300 Accounts Receivable (net) 10,000 Total Current Assets 42,000 Total Assets 155.000 Current Liabilities 28,000 Long-Term Debt 47,500 Shareholders' Equity 79,500 Income Statement Interest Expense 3.200 Net Income Before Taxes 36,800 Calculate the following ratios: (Round to 2 decimal points) a. Times-interest-earned ratio 0 b. Quick ratio C. Current ratio
Income Statement Sales 900 COGS 550 Gross Margin 350 S&G 200 EBIT 150 Interest Exp 20 Taxes 15 Net Income 115 # Shares 400 Balance Sheet Cash 400 Account Receivable 200 Inventory 100 Total Current Assets 700 Long Term Investments 500 Property Plant and Equipment 800 Goodwill 100 Total Assets 2100 Accounts Payable 220 Total Current Liabilities 300 Total Liabilities 1720 Stockholders' Equity Total Stockholders' Equity 380 Net Tangible Assets 280 Cash Flow Net Income 115 Depreciation 250 Total Cash...
Balance Sheet (Millions) Income Statement (Millions) Assets Cash 1,290 Net Sales 51,600 Receivables 9,890 Operating Costs 48,246 Inventory 13,760 Depreciation 903 PP&E 18,060 EBIT 2,451 Total Assets 43,000 Interest 927 EBT 1,524 Liabilities and OE Taxes 534 Accounts Payable 8,170 Net Income 990 Notes Payable 6,677 Wages Payable 4,073 Other Data Long Term Bonds 8,815 Shares Outstanding (millions) 750 Total Equity 15,265 Dividends (millions) $346.67 Calculate the TIE ratio. Show work for credit.
FINANCIAL STATEMENTS The Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2016 (Millions of Dollars) Assets Liabilities and Equity Cash and equivalents $10 Accounts payable $130 Accounts receivable 545 Accruals 210 Inventories 890 Notes payable 230 Total current assets $1,445 Total current liabilities $570 Net plant and equipment 2,495 Long-term bonds 1,520 Total liabilities $2,090 Common stock (100 million shares) 250 Retained...
The Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2018 (Millions of Dollars) Assets Liabilities and Equity Cash and equivalents 15. Accounts payable 120 Accounts receivable 610 Accruals 230 Inventories 900 Notes payable 215 $ 1,525 Total current assets Total current liabilities 565 Net plant and equipment 2,290 Long-term bonds 1,510 Total liabilities $ 2,075 Common stock (100 million shares) 240 Retained earnings $ 1,500 Common equity $1,740 $3,815 Total...
1.) Use the Income Statement and Balance Sheet below to calculate the companies free cash flow. Income Statement 2017 Net Sales 675 Cost of goods sold 210 Depreciation 50 EBIT 415 Interest Paid 15 EBT 400 Taxes (30%) 120 Net Income 280 Dividends 105 Addition to Retained Earnings 175 Assets 2016 2017 Liabilities and Shareholders equity 2016 2017 Current Assets Current Liabilities Cash 100 125 Accounts Payable 200 250 Accounts Receivable 250 350 Notes Payable 150 225 Inventory 400 375...
Table 4- Balance Sheet for ALICO, in millions USD Cash and equivalents Accounts receivable Inventories Other current assets Total current assets Net plant and equipment Other LT assets Total assets Accounts payable Accruals and other current liab Curr. Port. of LT Debt Total current liabilities Long-term debt Other non-current liabilities Total liabilities Common stock and other equity Retained earnings Total common equity Total liabilities and equity 2018 25.260 2.544 41.033 3.403 72.240 340.403 10.779 423.422 3.764 10.139 5.275 19.178 170.196...
Balance Sheets: 2013 2012 Cash and equivalents Accounts receivable Inventories $110 275 375 $760 2,000 $2,760 $95 300 350 $745 1,490 $2,235 Total current assets Net plant and equipment Total assets $%150 75 160 $385 450 1,225 700 $2,760 Accounts payable Accruals Notes payable $85 50 185 $320 290 1,225 400 $2,235 Total current liabilities Long-term debt Common stock Retained earnings Total liabilities and equity Income Statements: 2013 2012 Sales Operating costs excluding depreciation EBITDA Depreciation and amortization EBIT Interest...
Times-Interest-Earned Ratio Smith and Sons, Inc. Income Statement (in millions) 2016 2015 Net sales 10,150 9,650 Cost of goods sold (5,500) (5,200) Gross profit 4,650 4,450 Selling and administrative expenses (2,800) (2,700) Income from operations 1,850 1,750 Interest expense (300) (250) Income before income taxes 1,550 1,500 Income tax expense (420) (400) Net income 1,130 1,100 300 500 Smith and Sons, Inc. Balance Sheet (in millions) 2016 2015 Assets Current assets Cash and cash equivalents Accounts receivable 900 800 Inventory...