Reference no: EM1352351
You have been asked to find the value of BCD Ltd. and have been provided with thefollowing information:
2010 Sales 4,850,000
Cost of goods sold 3,260,000
Selling, general and admin (SG&A) 1,070,000
Depreciation 200,000
Interest 40,000
Other 30,000
Net income before taxes 250,000
Income taxes (@40%) 100,000
Net income 150,000
Other information provided to you is that sales are expected to grow at a rate of 5% in each of the next 3 years, while cost of goods sold is expected to move to 70% of sales beginning in 2011 and remain at that level. However SG&A costs are expected to decrease to 15% of sales. Capital expenditures are expected to be $200,000 in 2012 and 2013. Working capital is expected to grow at a rate equal to the sales growth, from its current level of $5,500,000. Given this information what are the free cash flows for 2011, 2012 and 2013 respectively?
a. $165,325; ($25,509); ($15,884)
b. $221,325; $30,491; $40,116
c. $245,325; $54,491; $64,116
d. $245,325; $343,241; $367,303
e. $245,325; $68,241; $92,303
|
Is politics in organizations legitimate
: Communication, contributed, ineffective, differences and Ineffective communication is the fault of the sender. Do you agree or disagree?
|
|
Development of a healthy sexual relationship
: Explain how the Internet, media, and peer groups have influenced the development of a healthy sexual relationship.
|
|
Define how the number of season is determined when forecast
: Describe how the number of season is determined when forecasting with a seasonal component and A seasonal index may be less than one, equal to one, or greater than one. Explain what each of these values would mean.
|
|
How tariff imported autos to protect the us
: Assume that Congress imposes a tariff on imported autos to protect the U.S. auto industry from foreign competition.
|
|
Compute the free cash flows
: You have been asked to find the value of BCD Limited and have been provided with the following data. Other data provided to you is that sales are expected to grow at a rate of 5 percent.
|
|
Provide network design-transferring of videos and music file
: Provide a network design, a drawing of a solution to address the following: Transferring of videos and music files between computers, Sharing Internet connection, one laser printer, and one photo printer
|
|
Description of functions of management
: explain how each function relates to a business organization of your choice
|
|
Cartesian dualism and associationism
: Explain the central tenets of the "Cartesian Dualism" doctrine. Help explain the impact of the "Cartesian Dualism" doctrine on the formation of psychology as a formal discipline of study.
|
|
How gdp measured by the value added approach
: Canadian GDP whether measured by the value added approach, the expenditure approach, or the income approach.
|