Calculate the 2014 curent and quick ratios

Assignment Help Financial Management
Reference no: EM13740068

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

Please see the attached Income Statements and Balance Sheet and answer the following:

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 curent 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) Calculate the 2014 inventory turnover, days sales outstanding (DSO), fixed assets turnoever, and total assets turnover.

5) Calculate the 2014 debt ratio, liabilities to asset ratio, times interest earned, and EBITDA coverage ratios. What can you conclude from these ratios?

6) Calculate the 2014 profit margin, basic earning power (BEP), return on assets (ROA), and return on equity (ROE). What can you say about these ratios?

7) Calculate the 2014 price/earnings ratio, price/cash flow ratio, and market/book ratio.

8) 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?

Please make sure ALL of the answers to the questions are there and that the wording is formatted properly.

Balance Sheet 2012 2013 2014
CASH $ 9,000.00 $ 7,282.00 $ 14,000.00
SHORT TERM INVEST $ 48,600.00 $ 20,000.00 $ 71,632.00
A/R $ 351,200.00 $ 632,160.00 $ 878,000.00
INVENTORY $ 715,200.00 $ 1,287,360.00 $ 1,716,480.00
TOTAL CURRENT ASSET $ 1,124,000.00 $ 1,946,802.00 $ 2,680,112.00
GROSS FIXED ASSET $ 491,000.00 $ 1,202,950.00 $ 1,220,000.00
LESS ACCUM DEPREC $ 146,200.00 $ 263,160.00 $ 383,160.00
NET FIXED ASSET $ 344,800.00 $ 939,790.00 $ 836,840.00
TOTAL ASSETS $ 1,468,800.00 $ 2,886,592.00 $ 3,516,952.00
Liabilities and Equity      
A/P $ 145,600.00 $ 324,000.00 $ 359,800.00
NOTES PAYABLE $ 200,000.00 $ 720,000.00 $ 300,000.00
ACCRUALS $ 136,000.00 $ 284,960.00 $ 380,000.00
TOTAL CURRENT LIAB $ 481,600.00 $ 1,328,960.00 $ 1,039,800.00
LONG TERM DEBT $ 323,432.00 $ 1,000,000.00 $ 500,000.00
COMMON STOCK (100000 SHARES) $ 460,000.00 $ 460,000.00 $ 1,539,800.00
RETAINED EARNINGS $ 663,768.00 $ 557,632.00 $ 296,216.00
TOTAL LIAB AND EQUITY $ 1,468,800.00 $ 2,886,592.00 $ 1,977,152.00
Income Statements      
SALES $ 3,432,000.00 $ 5,834,400.00 $ 7,035,600.00
COST GOODS SOLD EXCEPT DEPR $ 2,864,000.00 $ 4,980,000.00 $ 5,800,000.00
DEPREC AND AMORTIZATION $ 18,900.00 $ 116,960.00 $ 120,000.00
OTHER EXPENSES $ 340,000.00 $ 720,000.00 $ 612,960.00
TOTAL OPERATING COSTS $ 3,222,900.00 $ 5,816,960.00 $ 6,532,960.00
EBIT $ 209,100.00 $ 17,440.00 $ 502,640.00
INTEREST EXPENSE $ 62,500.00 $ 176,500.00 $ 80,000.00
EBT $ 146,600.00 $ (158,560.00) $ 422,640.00
TAXES (40%) $ 58,640.00 -63424 $ 169,056.00
NET INCOME $ 87,960.00 $ (95,136.00) $ 253,584.00
STOCK PRICE $ 8.50 $ 6.00 $12.17
SHARES OUTSTANDING 100000 100000 250000
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 $ 40,000.00 $ 40,000.00 $ 40,000.00

Reference no: EM13740068

Previous Q& A

  Because of economic mismanagement and un sanctions

The current inflation rate in Iran is roughly 23% per year (because of economic mismanagement and UN sanctions). How should a prudent Iranian invest a large sum of rials today to preserve/grow its future value?

  Riding the emotional roller coaster

To what extent do the three people featured in this case study manage their own emotions on the job? How would  they accomplish this? To what extent do you think they effectively manage emotions under these circumstances?

  Calculate price elasticity of demand between given points

The data are real US Gross Domestic Product (in billions of dollars) and Domestic Revenue Passenger Miles (in millions) for the years 1996 through 2012 - Will you accept and forward her recommendation to your boss?

  What marr does the investment represent

A college graduate with a B.S. in Mechanical Engineering expects to earn, on average, $20,000 per year more than an engineer without a B.S. degree. If the graduate expects to work for 35 years, and the cost of the college education is $100,000, what ..

  Develop a decision tree

Even though independent gasoline stations have been having a difficult time, Susan Helms has been thinking about starting her own independent gasoline station. Susan's problem is to decide how large her station should be.

  After-tax equilibrium by adjusting value in quantity field

The following graph shows the daily market for wine when the tax on sellers set at $0 per bottle. Suppose the government institutes a tax of $5.80 per bottle, to be paid by the seller. (Hint: To see the impact of the tax, enter the value of the tax ..

  Explain enlightenment advocates of economic liberalism

Explain Enlightenment advocates of economic liberalism. Mughal decline was most probably NOT caused by the: fall of the Safavid dynasty.

  What are the firm''s short-run profits

How much output should the firm produce in the short-run and what price should the firm charge in the short-run and what are the firm's short-run profits?

  Define the target market as part of a marketing plan

Apply Porter's Five Forces model to an analysis of the competitive environment for a given business situation.  Define the target market as part of a marketing plan for a given situation

  Develop a network drawing for hill construction

Develop a network drawing for Hill Construction and determine the critical path. How long is the project expected to take


Write a Review


Similar Q& A

  Compute the present value of a growing perpetuity

Calculate the present value of a growing perpetuity that makes one payment per year with the first payment, made in exactly one year from now, being $1000. Let the payments grow at an annual rate of 9.9 percent (g = .099).

  Finding the required interest rate

Your parents will retire in 30 years. They currently have $260,000, and they think they will need $1,500,000 at retirement. What annual interest rate must they earn to reach their goal, assuming they don't save any additional funds? Round your answer..

  What is the present value of this security

You own a security that provides an annual dividend of $135 forever. The security’s annual return is 5%. What is the present value of this security? Round your answer to the nearest cent.

  Why are leverage your business model deals over-priced

Why are leverage your business model (LBM) deals 'over-priced'; whereas reinvent your business model (RBM) deals 'underpriced'?

  Maintenance costs for a regenerative thermal oxidizer

Maintenance costs for a regenerative thermal oxidizer have haven increasingly uniformly for 5 years. The cost in year 1 was $8,000 and it increased by $900 per year through year 5. Compute the present worth of the costs using an interest rate of 10% ..

  What are divas projected profits for the fiscal year ending

what are divas projected profits for the fiscal year ending september 1995?what factors affect a firms exposure to

  Afford to pay back a mortgage

Home values in many areas are declining. At the same time, many homeowners have seen their payments increase as their adjustable rate mortgages reset to higher rates. If they are unable to make the higher payments or to refinance at more favourable r..

  Describe the anti-takeover strategy employed

Describe the anti-takeover strategy employed by Genzyme during the Sanofi acquisition. Discuss why each may have been employed. In your opinion, did the Genzyme strategy work?

  What is the formula for determining the future value

What is the formula for determining the future value of an amount?

  Herrings stock price after the planned dividend payout

Suppose the company cancels the dividend and announces that it will use the money saved to repurchase shares. What happens to the stock price on the announcement date?

  What is the expected return on the mutual fund

Consider the following capital market: a risk-free asset yielding 0.75% per year and a mutual fund consisting of 70% stocks and 30% bonds. The expected return on stocks is 10.75% per year and the expected return on bonds is 3.25% per year. What is th..

  Determine the expected value of return

Determine the expected value of return,  Evaluate the value of the bond if the required return is (1) 12%, (2) 14%, and (3) 10%, with 10 years to maturity.

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