Call us 24/7: + 1(925)399 0085

Get your paper done by an expert

No matter what kind of academic paper you need, it is simple and secure to hire an essay writer for a price you can afford at StudyAcer. Save more time for yourself.

Order A Custom Paper

Approximate price: $

19 k happy customers
8.5 out of 10 satisfaction rate
527 writers active

ROIC & WACC

Prob 3-1: ACME General Corp.
Note: Enter formulas in the cells highlighted yellow. Cells that have a little triangle in the upper right hand corner have comments you can view. Let the cursor hover over the cell and the comment will appear. These comments have hints or instructions. There may be slight (1 or 2 decimal) difference between this spreadsheet and what is in the text due to rounding of the entries in the statements.

Part a. Enter formulas to complete the balance sheet and income statement.

Income Statement (Millions)
200120022003
Sales3,729.604,139.864,512.44
Costs of Goods Sold2,312.352,566.712,797.71
Sales, General and Administrative745.92827.97902.49
Depreciation186.48206.99225.62
Operating Profit
Interest expense88.0596.49105.73
Earnings Before Taxes
Taxes (40%)
Net Income
Dividends160.04104.89
Additions to Retained Earnings

Balance Sheet (Millions)
Assets200120022003
Cash37.3041.4045.12
Inventory522.14579.58631.74
Accounts receivable932.401034.961128.11
Total current assets
Gross PPE2,619.283,031.403,443.32
Accumulated depreciation754.48
Net PPE
Total assets
Liabilities
Accounts payable372.96413.99451.24
Accrued expenses186.48206.99225.62
Short-term debt183.19285.90381.71
Total current liabilities
Long-term debt1,000.001,000.001,000.00
Total liabilities
Common stock500.00600.00600.00
Retained earnings1,114.01
Total common equity
Total liabilities and equity

Part b. Enter formulas to complete the statement of shareholders’ equity and statement of cash flow.

Statement of Shareholders’ Equity
20022003
Balance as of December 31 of previous year
Net Income
Dividends on Common Stock
Issuance of Common Stock
Common Stock Repurchases0.000.00
Balance as of December 31

Statement of Cash Flows
20022003
Operating Activities
Net Income
Depreciation & Amortization

Change in Inventory
Change in Accounts Receivable
Change in Accounts Payable
Change in Accruals
Net cash from operating activities

Investing Activities
Investment in PPE
Net cash from investing activities

Financing Activities
Change in short-term debt
Change in long-term debt
Change in common stock
Common dividends
Net cash from financing activities

Net cash flow
Starting cash
Ending cash

Part c. Calclate free cash flow and return on invested capital.

Free Cash Flow Calculation
200120022003
Operating profit
Tax on operating profit (40%)
NOPAT

Operating current assets
Operating current liabilities
NOWC
Net PPE
Total net operating capital
Investment in total net operating capital277.20

FCF

Return on Invested Capital (ROIC)

Our guarantees

Study Acers provides students with tutoring and help them save time, and excel in their courses. Students LOVE us!No matter what kind of essay paper you need, it is simple and secure to hire an essay writer for a price you can afford at StudyAcers. Save more time for yourself. Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Our Homework Writing Disciplines

With a highly diverse team in almost all academic fields including: