Professional Documents
Culture Documents
a. The companys 20x4 sales were $455,150,000, and EBITDA was 15 percent of sales. Furthermore,
depreciation amounted to 11 percent of net fixed assets, interest charges were $8,575,000, the
state-plus-federal corporate tax rate was 40 percent, and Cumberland pays 40 percent of its net income
out in dividends. Given this information, construct Cumberland's 20x4 income statement.
b. Next, construct the firms statement of retained earnings for the year ending December 31, 20x4, and
then its 20x4 statement of cash flows.
Operating Activities
Net Income $31,386
Adjustments:
Noncash adjustment:
Depreciation $7,388
Due to changes in working capital:
Increase in accounts receivable -$17,838
Increase in inventories -$3,462
Increase in accounts payable $7,652
Increase in accruals $7,821
Net cash provided by operating activities $32,947
Investing Activities
Cash used to acquire fixed assets -$32,117
Financing Activities
Decrease in short-term investments $3,700
Increase in notes payable $2,500
Increase in long-term debt $12,350
Increase in common stock $10,000
Payment of common dividends -$12,554
Net cash provided by financing activities $15,995
Net increase/decrease in cash $16,825
Add: Cash balance at the beginning of the year $74,625
Cash balance at the end of the year $91,450
c. Calculate net operating working capital, total net operating capital, net operating profit after taxes, operating
cash flow, and free cash flow for 20x4.
d. Calculate the firms EVA and MVA for 20x4. Assume that Cumberland had 10 million shares outstanding, that
the year-end closing stock price was $17.25 per share, and its after-tax cost of capital was 12 percent.