Bailey Corporation\'s financial statements (dollars and shares are in millions)

Question

Bailey Corporation's financial statements (dollars and shares are in millions) are provided here.

Balance Sheets as of December 31
2008 2007
Assets
Cash and equivalents $ 13,000 $ 11,000
Accounts receivable 25,000 20,000
Inventories 20,605 17,000
Total current assets $ 58,605 $ 48,000
Net plant and equipment 53,000 48,000
Total assets $111,605 $96,000

Liabilities and Equity
Accounts payable $ 10,500 $ 8,000
Notes payable 6,300 5,150
Accruals 7,800 5,000
Total current liabilities $ 24,600 $ 18,150
Long-term bonds 15,000 15,000
Total debt $ 39,600 $ 33,150
Common stock (5,000 shares) 50,000 50,000
Retained earnings 22,005 12,850
Common equity $ 72,005 $ 62,850
Total assets $111,605 $96,000
Income Statement for Year Ending December 31, 2008
Sales $215,000
Operating costs excluding depreciation and amortization 170,000
EBITDA $ 45,000
Depreciation & amortization 3,000
EBIT $ 42,000
Interest 2,100
EBT $ 39,900
Taxes (40%) 15,960
Net income $ 23,940
Dividends paid 14,785


a.What was net working capital for 2007 and 2008?
2007 $
2008 $



b.What was Bailey's 2008 free cash flow?
$


c.Construct Bailey's 2008 statement of stockholders' equity.
Common Stock Retained
Earnings Total Stockholders'
Equity
Shares Amount
Balances, 12/31/07 $ $ $
2008 Net Income
Cash Dividends
Addition (Subtraction) to retained earnings
Balances, 12/31/08

Explanation / Answer

a. working capital = Total Current assets - Total current liabilities In 2008working capital = $ 58,605 -$ 24,600 = $34,005 In 2007 working capital =$ 48,000 - $ 18,150 = $29,850 b.In 2008 Free cash flow = EBIAT + deprecition - CAPEX - Increase NWC EBIAT = EBIT(1 - Tax rate) EBIAT= $42,000 (1-0.40) = $25200 CAPEX = assets at the end - assets in the beginning + depreciation CAPEX = $53,00 - $48,000 +$3000 = $2000 Increase in NWC= $34,005 - $29,850 = $4,155 Free cash flow = $25200 + $3000 - $2,000 - 4,155 = $22,045 c.Statement of shareholders' equity as on 2008 Common equity at the beginning of the year = $62,850 Add: Net Income 2008 = $23,940 Less: Cash Dividends = $14,785 Common equity at end of the year = $72005

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.