Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2019 2018 Sales $ 1,200.0 $1,000.0 Operating costs excluding depreciation and amortization 1,020.0 850.0 EBITDA $ 180.0 $ 150.0 Depreciation and amortization 30.0 25.0 Earnings before interest and taxes (EBIT) $ 150.0 $ 125.0 Interest 21.7 20.2 Earnings before taxes (EBT) $ 128.3 $ 104.8 Taxes (25%) 32.1 26.2 $ 78.6 $ 61.3 Net income 96.2 Common dividends 79.7 Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) 2019 2018 Assets Cash and equivalents $ 12.0 $ 10.0 Accounts receivable 180.0 150.0 Inventories 180.0 200.0 $ 372.0 300.0 $ 672.0 Total current assets $ 360.0 Net plant and equipment 250.0 Total assets $610.0 Liabilities and Equity Accounts payable $108.0 $ 90.0 Accruals 72.0 60.0 Notes payable 67.0 515 Total current liabilities $247.0 $ 201.5 Long-term bonds 150.0 150.0 Total liabilities $397.0 $ 351.5 Common stock (50 million shares) 50.0 50.0 Retained earnings 225.0 208.5 Common equity $275.0 $ 258.5 Total liabilities and equity $672.0 $610.0

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter12: Intangibles
Section: Chapter Questions
Problem 10MC
icon
Related questions
Question

 Financial information for Powell Panther Corporation is shown here.

a.    What was net operating working capital for 2018 and 2019? Assume the firm has no excess cash.
b.   What was the 2019 free cash flow?
c.    How would you explain the large increase in 2019 dividends?

Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars)
2019
2018
Sales
$ 1,200.0
$1,000.0
Operating costs excluding depreciation and amortization
1,020.0
850.0
EBITDA
$ 180.0
$ 150.0
Depreciation and amortization
30.0
25.0
Earnings before interest and taxes (EBIT)
$ 150.0
$ 125.0
Interest
21.7
20.2
Earnings before taxes (EBT)
$ 128.3
$ 104.8
Taxes (25%)
32.1
26.2
$ 78.6
$ 61.3
Net income
96.2
Common dividends
79.7
Powell Panther Corporation: Balance Sheets as of December 31
(millions of dollars)
2019
2018
Assets
Cash and equivalents
$ 12.0
$ 10.0
Accounts receivable
180.0
150.0
Inventories
180.0
200.0
$ 372.0
300.0
$ 672.0
Total current assets
$ 360.0
Net plant and equipment
250.0
Total assets
$610.0
Liabilities and Equity
Accounts payable
$108.0
$ 90.0
Accruals
72.0
60.0
Notes payable
67.0
515
Total current liabilities
$247.0
$ 201.5
Long-term bonds
150.0
150.0
Total liabilities
$397.0
$ 351.5
Common stock (50 million shares)
50.0
50.0
Retained earnings
225.0
208.5
Common equity
$275.0
$ 258.5
Total liabilities and equity
$672.0
$610.0
Transcribed Image Text:Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2019 2018 Sales $ 1,200.0 $1,000.0 Operating costs excluding depreciation and amortization 1,020.0 850.0 EBITDA $ 180.0 $ 150.0 Depreciation and amortization 30.0 25.0 Earnings before interest and taxes (EBIT) $ 150.0 $ 125.0 Interest 21.7 20.2 Earnings before taxes (EBT) $ 128.3 $ 104.8 Taxes (25%) 32.1 26.2 $ 78.6 $ 61.3 Net income 96.2 Common dividends 79.7 Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) 2019 2018 Assets Cash and equivalents $ 12.0 $ 10.0 Accounts receivable 180.0 150.0 Inventories 180.0 200.0 $ 372.0 300.0 $ 672.0 Total current assets $ 360.0 Net plant and equipment 250.0 Total assets $610.0 Liabilities and Equity Accounts payable $108.0 $ 90.0 Accruals 72.0 60.0 Notes payable 67.0 515 Total current liabilities $247.0 $ 201.5 Long-term bonds 150.0 150.0 Total liabilities $397.0 $ 351.5 Common stock (50 million shares) 50.0 50.0 Retained earnings 225.0 208.5 Common equity $275.0 $ 258.5 Total liabilities and equity $672.0 $610.0
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Uses Of Excess Cash
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
SWFT Individual Income Taxes
SWFT Individual Income Taxes
Accounting
ISBN:
9780357391365
Author:
YOUNG
Publisher:
Cengage
Income Tax Fundamentals 2020
Income Tax Fundamentals 2020
Accounting
ISBN:
9780357391129
Author:
WHITTENBURG
Publisher:
Cengage
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College