+1-415-670-9189
info@expertsmind.com
What would happen to reported profit and to net cash flow
Course:- Corporate Finance
Reference No.:- EM131349292




Assignment Help
Expertsmind Rated 4.9 / 5 based on 47215 reviews.
Review Site
Assignment Help >> Corporate Finance

Assignment

Use the following information for Questions 1 through 4:

Assume that you recently graduated and have just reported to work as an investment advisor at the one of the firms on Wall Street. You have been presented and asked to review the following Income Statement and Balance Sheets of one of the firm's clients. Your boss has developed the following set of questions you must answer.

Balance Sheet

2012

2013

2014

Cash

$9,000

$7,282

$14,000

Short-term investments

48,600

20,000

71,632

Accounts receivable

351,200

632,160

878,000

Inventories

715,200

1,287,360

1,716,480

Total current assets

$1,124,000

$1,946,802

$2,680,112

Gross fixed assets

491,000

1,202,950

1,220,000

Less: Accumulated depreciation

146,200

263,160

383,160

Net fixed assets

$344,800

$939,790

$836,840

Total assets

$1,468,800

$2,886,592

$3,516,952

Liabilities and Equity

 

 

 

Accounts payable

$145,600

$324,000

$359,800

Notes payable

200,000

720,000

300,000

Accruals

136,000

$481,600

284,960

$1,328,960

380,000

$1,039,800

Total current liabilities

Long-term debt

323,432

1,000,000

500,000

Common stock (100,000 shares)

460,000

460,000

1,680,936

Retained earnings

203,768

97,632

296,216

Total equity         

Total liabilities and equity

$663,768

$1,468,800

$557,632

$1,977,152

$2,886,592

$3,516,952

Income Statements

2012

2013

2014

Sales

$3,432,000

$5,834,400

$7,035,600

Cost of goods sold except depr.

2,864,000

4,980,000

5,800,000

Depreciation and amortization

18,900

116,960

120,000

Other expenses

340,000

720,000

612,960

Total operating costs

$3,222,900

$5,816,960

$6,532,960

EBIT

$209,100

$17,440

$502,640

Interest expense

62,500

176,000

80,000

EBT

$146,600

($158,560)

$422,640

Taxes (40%)

58,640

-63,424

169,056

Net income

$87,960 1

($95,136)

$253,5 4

Other Data

2012

2013

2014

Stock price

$8.50

$6.00

$12.17

Shares outstanding

100,000

100,000

250,000

EPS

$0.88

($0.95)

$1.104

DPS

$0.22

0.11

0.22

Tax rate

40%

40%

40%

Book value per share

$6.64

$5.58

$7.909

Lease payments

$40,000

$40,000

$40,000

Ratio Analysis

2012

2013

Industry Average

Current

2.3

1.5

2.7

Quick

0.8

0.5

1.0

Inventory turnover

4

4

6.1

Days sales outstanding

37.3

39.6

32.0

Fixed assets turnover

10

6.2

7.0

Total assets turnover

2.3

2

2.5

Debt ratio

35.60%

59.60%

32.0%

Liabilities-to-assets ratio

54.80%

80.70%

50.0%

TIE

3.3

0.1

6.2

EBITDA coverage

2.6

0.8

8.0

Profit margin

2.60%

-1,6%

3.6%

Basic earning power

14.20%

0,60%

17.8%

ROA

6,00%

_3.3%

9.0%

ROE

13.30%

-17.1%

17.9%

Price/Earnings (P /E)

9.7

-6.3

16.2

Price/Cash flow

8

27.5

7.6

Market/Book

1.3

1,1

2.9

1. What is the free cash flow for 2014?

2. Suppose Congress changed the tax laws so that Berndt's depreciation expenses doubled. No changes in operations occurred. What would happen to reported profit and to net cash flow?

3. Calculate the 2014 current and quick ratios based on the projected balance sheet and income statement data. What can you say about the company's liquidity position in 2013?

4. Use the extended DuPont equation to provide a summary and overview of company's financial condition as projected for 2014. What are the firm's major strengths and weaknesses?




Put your comment
 
Minimize


Ask Question & Get Answers from Experts
Browse some more (Corporate Finance) Materials
Bavarian Sausage just issued a 10 year 7% coupon bond. The face value of the bond is $1,000 and the bond makes annual coupon payments. If the required return on the bond is
To me low priced is not best at times. Do you feel the store who trade one item at full price & the other for a lot less,
What is the expected return on equity under each current asset level and in this problem, we have assumed that the level of expected sales is independent of current asset po
What is the sector outlook? What is the industry outlook? What are analysts saying about your company? What is the current news about your company? What is future outlook of
Karl believes that he could invest his redundancy lump sum at 5% per annum and therefore suggests that you use 5% as the after tax discount rate for a discounted cash flow a
The operating income of Kmart has shown a declining trend. Year 2014 and 2013 was loss making years for the company. What is the intrinsic value of Kmart? What is the market v
What is meant by an entity's functional currency and what are the economic indicators indentified by the FASB to provide guidance in selecting the functional currency? Why i
Research and find and investigate the following information: Prepare a list of Australian Mining Companies (go to asx.com.au); Prepare a list of external reporting documents (