How do you calculate/estimate cash taxes paid?

Hey guys,

Would appreciate some guidance here.

If I have just a balance sheet and income statement, notice to reader quality (unaudited), how can I go about calculating cash taxes paid throughout the year? The purpose is to deduct cash taxes from cash flow available to service debt obligations for my Debt Serviceability Test for my Borrower.

Assume Borrower has

in 2019:

Income Taxes Recoverable of 124,382
government Remittances Recoverable of 5384
Income Taxes Payable of 0
Government Remittances Payable of 0

in 2020:

Income Taxes Recoverable of 0
Government Remittances Recoverable of 0
Income taxes payable of 100,032
Government Remittances Payable of 123,137

Borrower has a senior bank revolver as well if that matters somehow.

Any formula or advice here would be appreciated!!

Thanks

 

Aliquam consectetur fuga laborum harum. Saepe mollitia libero reprehenderit dolorem impedit consequatur dignissimos. Voluptatem officiis optio nihil. Nemo autem earum cupiditate illo aspernatur mollitia ullam. Eos optio cupiditate earum ab. Quis quam consequatur omnis ipsa quasi cumque voluptatem nam.

Nulla sit repudiandae quia reprehenderit soluta. Odio repellendus deleniti velit consectetur fugiat. Eos at officiis odio et aspernatur ipsam. Fugit rerum reprehenderit architecto.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

June 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Perella Weinberg Partners New 98.9%
  • Lazard Freres 01 98.3%
  • Harris Williams & Co. 24 97.7%
  • Goldman Sachs 17 97.1%

Overall Employee Satisfaction

June 2024 Investment Banking

  • Harris Williams & Co. 19 99.4%
  • JPMorgan Chase 10 98.9%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 05 97.7%
  • Moelis & Company 01 97.1%

Professional Growth Opportunities

June 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.9%
  • Perella Weinberg Partners 18 98.3%
  • Goldman Sachs 16 97.7%
  • Moelis & Company 05 97.1%

Total Avg Compensation

June 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (22) $375
  • Associates (93) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (69) $168
  • 1st Year Analyst (206) $159
  • Intern/Summer Analyst (149) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Betsy Massar's picture
Betsy Massar
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
98.9
9
numi's picture
numi
98.8
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”