Therefore the adjustment calculation is 7 million in

Info iconThis preview shows pages 14–17. Sign up to view the full content.

View Full Document Right Arrow Icon
Therefore, the adjustment calculation is: $7 million in cash received – $4 million of gain recorded in net income = $3 million additional cash received added to net income to obtain FCFE. Note 3 : The decrease in long-term debt represents an unscheduled principal repayment; there was no new borrowing during the year. Adjustment : negative $5 million The unscheduled debt repayment cash flow (–$5 million) is an amount no longer available to equity holders and should be subtracted from net income to determine FCFE. Note 4 : On 1 January 2002, the company received cash from issuing 400,000 shares of common equity at a price of $25.00 per share. No adjustment Transactions between the firm and its shareholders do not affect FCFE. To calculate FCFE, therefore, no adjustment to net income is required with respect to the issuance of new shares. Note 5 : A new appraisal during the year increased the estimated market value of land held for investment by $2 million, which was not recognized in 2002 income. No adjustment The increased market value of the land did not generate any cash flow and was not reflected in net income. To calculate FCFE, therefore, no adjustment to net income is required. 18-14
Background image of page 14

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
c. Free cash flow to equity (FCFE) is calculated as follows: FCFE = NI + NCC – FCINV – WCINV + Net Borrowing where NCC = non-cash charges FCINV = investment in fixed capital WCINV = investment in working capital Million $ Explanation NI = $30.16 From Exhibit 18B NCC = +$67.17 $71.17 (depreciation and amortization from Exhibit 18B) – $4.00* (gain on sale from Note 2) FCINV = –$68.00 $75.00 (capital expenditures from Note 1) – $7.00* (cash on sale from Note 2) WCINV = –$24.00 –$3.00 (increase in accounts receivable from Exhibit 18A + –$20.00 (increase in inventory from Exhibit 18A) + –$1.00 (decrease in accounts payable from Exhibit 18A) Net Borrowing = +(–$5.00) –$5.00 (decrease in long-term debt from Exhibit 18A) FCFE = $0.33 *Supplemental Note 2 in Exhibit 18C affects both NCC and FCINV. 24. Rio National’s equity is relatively undervalued compared to the industry on a P/E-to- growth (PEG) basis. Rio National’s PEG ratio of 1.33 is below the industry PEG ratio of 1.66. The lower PEG ratio is attractive because it implies that the growth rate at Rio National is available at a relatively lower price than is the case for the industry. The PEG ratios for Rio National and the industry are calculated below: Rio National Current Price = $25.00 Normalized Earnings per Share = $1.71 Price-to-Earnings Ratio = $25/$1.71 = 14.62 Growth Rate (as a percentage) = 11 PEG Ratio = 14.62/11 = 1.33 Industry Price-to-Earnings Ratio = 19.90 Growth Rate (as a percentage) = 12 PEG Ratio = 19.90/12 = 1.66 18-15
Background image of page 15
25. Time:
Background image of page 16

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 17
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

Page14 / 17

Therefore the adjustment calculation is 7 million in cash...

This preview shows document pages 14 - 17. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online