Calculate eva and mva for the most recent year

Reference no: EM131390043

a. Using the financial statements shown below, calculate net operating working capital, total net operating capital, net operating profit after taxes, free cash flow, and return on invested capital for the most recent year.

Lan & Chen Technologies: Income Statements for Year Ending December 31
(Thousands of Dollars)	2013	2012
Sales	$945,000	$900,000
Expenses excluding depreciation and amortization	812,700	774,000
EBITDA	$132,300	$126,000
Depreciation and amortization	33,100	31,500
EBIT	$99,200	$94,500
Interest Expense	10,470	8,600
EBT	$88,730	$85,900
Taxes (40%)	35,492	34,360
Net income	$53,238	$51,540

Common dividends	$43,300	$41,230
Addition to retained earnings	$9,938	$10,310

Lan & Chen Technologies: December 31 Balance Sheets
(Thousands of Dollars)
Assets	2013	2012
Cash and cash equivalents	$47,250	$45,000
Short-term investments	3,800	3,600
Accounts Receivable	283,500	270,000
Inventories	141,750	135,000
Total current assets	$476,300	$453,600
Net fixed assets	330,750	315,000
Total assets	$807,050	$768,600

Liabilities and equity
Accounts payable	$94,500	$90,000
Accruals	47,250	45,000
Notes payable	26,262	9,000
Total current liabilities	$168,012	$144,000
Long-term debt	94,500	90,000
Total liabilities	$262,512	$234,000
Common stock	444,600	444,600
Retained Earnings	99,938	90,000
Total common equity	$544,538	$534,600
Total liabilities and equity	$807,050	$768,600

b. Assume that there were 15 million shares outstanding at the end of the year, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 8%. Calculate EVA and MVA for the most recent year.

Additional Input Data
Stock price per share	$65.00
# of shares (in thousands)	15,000
After-tax cost of capital	8.0%

Attachment:- Assignment.rar

Reference no: EM131390043

Questions Cloud

Two significant digits and include the appropriate units : 1. You point a tennis-ball serving machine straight up and put a piece of plastic wrap across the top of the barrel, placing a 10-g marble on top of the barrel. When a 58-g tennis ball in the machine is fired, it sends the marble into the air. The..

Discuss the importance of determining value proposition : Introduction to the functions of marketing, building on the influence of social, economic, ethical, legal, and technological forces on marketing activities, and marketing in a socially responsible way around the globe. Features real-world examples..

Bicyclist average power output : It takes 110 minutes for a middle-aged physics professor to ride his bicycle up the road to Alpe d'Huez in France. The vertical height of the climb is 1,120 m, and the combined mass of the rider and bicycle is 86 kg. What is the bicyclist's averag..

Determine the probability of waiting exactly 12 seconds : Suppose the waiting time at a traffic light has a uniform distribution from 0 to 20 seconds. Determine the probability of waiting exactly 12 seconds, less than 5 seconds, more than 10 seconds.

Calculate eva and mva for the most recent year : Assume that there were 15 million shares outstanding at the end of the year, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 8%. Calculate EVA and MVA for the most recent year

What is the change in entropy : A 15.0-kg block of ice at 0.00 °C falls into Lake Superior, which is a freshwater lake. The lake water is at 10.0 °C, and the latent heat of fusion for ice is 3.34 × 105 J/kg. Find the various changes in entropy due to the melting of the ice.

Determine the minimum value of the load resistance : A certain full-wave rectifier has a peak output voltage of 30 V. A 50 F capacitor-input filter is connected to the rectifier. Calculate the peak-to-peak ripple and the dc output voltage developed across a load resistance

Approximate number of molecules in the gas : A sealed container holds 0.020 moles of ideal nitrogen (N2) gas at a pressure of 1.5 atmospheres and a temperature of 290 K. The atomic mass of nitrogen is 14.0 g/mol. a. What is the approximate number of molecules in the gas?

What is the minimum average cost at the output level : ECO 550- What is the minimum average cost at this output level? If the market price is $5 and is expected to be this price for the unforeseeable future, should this product continue to be produced?

User Account

All Pages