What would happen to reported profit and to net cash flow

Assignment Help Corporate Finance
Reference no: EM131349292

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?

Reference no: EM131349292

How much is invested per barrel

Transportation is $4 per barrel and paid when received. If the risk free annual interest rate  is 10%, what is the value per barrel after received in the U.S.?  If it is rec

How much will net operating income change

Emily, Inc. sells a product for $10 per unit. The variable expenses are $6 per unit, and the fixed expenses total $35,000 per period. By how much will net operating income c

Propose two methods and techniques that company should use

Propose two methods and techniques that the company should use to manage its budget over time in preparation for the fact that budgets are ever changing. Justify your respon

Cash for clunkers and roi

A clunker that travels 12,000 miles a year at fifteen mpg uses 800 gallons of gas a year. A vehicle that travels 12,000 miles a year at 25 mpg uses 480 gallons a year.

What must total asset turnover be

A firm wishes to maintain an internal growth rate of 9.75 percent and a dividend payout ratio of 43 percent. The current profit margin is 6.5 percent and the firm uses no

Compute the present value of the complete package

As a result of a slowdown in operations, Mercantile Stores is offering to employees who have been terminated a severance package of $ 100,000 cash; another $ 100,000 to be pai

How the joint venture limited the risk of the business

Explain how the joint venture enabled Anheuser-Busch to achieve its objective of maximizing shareholder wealth. Explain how the joint venture limited the risk of the internati

Implications of planning and control

Discuss additional behavioral implications of planning and control when a company's management employs an imposed budgetary approach and a participative budgetary approach.

Reviews

Write a Review

 
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd