Quick Burger's free cash flow would have been $6,199.60 million if it was entirely financed by equity.
How to solve
Quick Burger's Free Cash Flow and Impact of All-Equity Financing
1. Free Cash Flow (FCF):
FCF = Operating Cash Flow - Capital Expenditures - Net Change in Working Capital
a) Operating Cash Flow:
EBIT + Depreciation - Taxes = $8,596 + $1,402 - $1,697 = $8,299
b) Net Change in Working Capital:
Increase in Receivables + Increase in Inventories + Increase in Other Current Assets - Decrease in Other Long-Term Assets = $40 + $5 + $473 - $116 = $402
c) Free Cash Flow:
$8,299 - $3,049 - $402 = $4,848
Therefore, Quick Burger's free cash flow in 2022 was $4,848 million.
2. Additional Tax if All-Equity Financed:
a) Interest Expense:
$20,093 (Total Liabilities) - $13,633 (Long-Term Debt) = $6,460 (Non-Debt Financing)
b) Additional Tax:
$6,460 (Non-Debt Financing) x 21% (Tax Rate) = $1,351.60 million
3. Free Cash Flow with All-Equity Financing:
$4,848 (Original FCF) + $1,351.60 (Additional Tax Saved) = $6,199.60 million
Therefore, Quick Burger's free cash flow would have been $6,199.60 million if it was entirely financed by equity.
The Complete Question
The Following Table Shows An Abbreviated Income Statement And Balance Sheet For Quick Burger Corporation For 2022.INCOME STATEMENT OF QUICK BURGER CORPORATION, 2022(Figures In $ Millions)Net Sales$ 27,567Costs17,569Depreciation1,402Earnings Before Interest And Taxes (EBIT)$ 8,596Interest
The following table shows an abbreviated income statement and balance sheet for Quick Burger Corporation for 2022.
INCOME STATEMENT OF QUICK BURGER CORPORATION, 2022
(Figures in $ millions)
Net sales $ 27,567
Costs 17,569
Depreciation 1,402
Earnings before interest and taxes (EBIT) $ 8,596
Interest expense 517
Pretax income 8,079
Federal taxes ( 21%) 1,697
Net income $ 6,382
BALANCE SHEET OF QUICK BURGER CORPORATION, 2022
(Figures in $ millions)
Assets 2022 2021 Liabilities and Shareholders' Equity 2022 2021
Current assets Current liabilities
Cash and marketable securities $ 2,336 $ 2,336 Debt due for repayment — $ 367
Receivables 1,375 1,335 Accounts payable $ 3,403 3,143
Inventories 122 117 Total current liabilities $ 3,403 $ 3,510
Other current assets 1,089 616
Total current assets $ 4,922 $ 4,404
Fixed assets Long-term debt $ 13,633 $ 12,134
Property, plant, and equipment $ 24,677 $ 22,835 Other long-term liabilities 3,057 2,957
Intangible assets (goodwill) 2,804 2,653 Total liabilities $ 20,093 $ 18,601
Other long-term assets 2,983 3,099 Total shareholders’ equity 15,293 14,390
Total assets $ 35,386 $ 32,991 Total liabilities and shareholders’ equity $ 35,386 $ 32,991
In 2022 Quick Burger had capital expenditures of $3,049.
Calculate Quick Burger’s free cash flow in 2022.
Note: Enter your answer in millions.
If Quick Burger was financed entirely by equity, how much more tax would the company have paid? (Assume a tax rate of 21%.)
Note: Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.
What would the company’s free cash flow have been if it was all-equity financed?