+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
The theory to the companies selected by analysing the data and the stating as to how the companies are managing their Risk, Short Term Financial Policy, Current Capital Stru
Factor Company is planning to add a new product to its line. To manufacture this product, the company needs to buy a new machine at a $ 480,000 cost with an expected four year
y = 16.3 + 2.3x1 + 12.1x2 - 5.8x3For this estimated regression equation SST = 1550 and SSE = 100. b. Use an F test and a .05 level of significance to determine whether x2 and
Using the financial information presented in the memo above, you need to compute the net incremental cash flows for each period in order to compute an NPV for this project.
What is the operation income for both firms and what are the earnings after interest - determine the earnings after taxes and compute the percentage increase in these earnings
The task is to analyze available sources of finance for a selected SME entity. (1 SME company), What is the cost of capital in your selected company based on your previous lea
Sykes, Corporation, is considering two (2) projects, a plant expansion & a new computer system for the company's production department. Categorize each of these projects as in
In mid-2012, AOL Inc. had $100 million in debt, total equity capitalization of $3.1 billion, and an equity beta of 0.90 (as reported on Yahoo! Finance). Included in AOL’s asse