Cmpute 2013 current and quick ratios based on projected

Reference no: EM13476154

Income Statements	2012	2013
Sales	$3,432,000	$5,834,400
Cost of goods sold except depr.	2,864,000	4,980,000
Depreciation and amortization	18,900	116,960
Other expenses	340,000	720,000
Total operating costs	$3,222,900	$5,816,960
EBIT	$209,100	$17,440
Interest expense	62,500	176,000
EBT	$146,600	($158,560)
Taxes (40%)	58,640	-63,424
Net income	$87,960	($95,136)
Other Data	2012	2013
Stock price	$8.50	$6.00
Shares outstanding	100,000	100,000
EPS	$0.88	($0.95)
DPS	$0.22	0.11
Tax rate	40%	40%
Book value per share	$6.64	$5.58
Lease payments	$40,000	$40,000

Ratio Analysis	2012	2013
Current	2.3	1.5
Quick	0.8	0.5
Inventory turnover	4	4
Days sales outstanding	37.3	39.6
Fixed assets turnover	10	6.2
Total assets turnover	2.3	2
Debt ratio	35.60%	59.60%
Liabilities-to-assets ratio	54.80%	80.70%
TIE	3.3	0.1
EBITDA coverage	2.6	0.8
Profit margin	2.60%	-1.6%
Basic earning power	14.20%	0.60%
ROA	6.00%	-3.3%
ROE	13.30%	-17.1%
Price/Earnings (P/E)	9.7	-6.3
Price/Cash flow	8	27.5
Market/Book	1.3	1.1

1. What is the free cash flow for 2013?

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 2013 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. Calculate the 2013 inventory turnover, days sales outstanding (DSO), fixed assets turnover, and total assets turnover.

5. Calculate the 2013 debt ratio, liabilities-to-assets ratio, times-interest-earned, and EBITDA coverage ratios. What can you conclude from these ratios?

6. Calculate the 2013 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 2013 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 2013. What are the firm's major strengths and weaknesses?

Reference no: EM13476154

Questions Cloud

Analyze the reliability credibility and validity of the : objective of the assignment evaluate arguments for validity.bulllocate an article about a controversial subject where

What is the name of the sculpture you have chosen to write : using 200 - 250 words answer the following about duane hansons woman eating 1971 1. what is the name of the sculpture

Scholars have often characterized british democracy as : 1.list and briefly describe the 3 main impacts that federalism has upon the conduct of elections in the united

On page 118 of your textbook is a picture of the sculpture : 1 on page 118 of your textbook is a picture of the sculpture pietagrave by michelangelo. as we have studied

Cmpute 2013 current and quick ratios based on projected : income statements 20122013sales34320005834400cost of goods sold except depr.28640004980000depreciation and

Sayre posits that the vocabulary associated with romantic : 1.sayre posits that the vocabulary associated with romantic love as it is known today came into being during the

Saun a woman of hispanic origin waits tables at mongomeys : shaun a woman of hispanic origin waits tables at mongomeys restaurant. phil an african-american local businessman who

Write a scope statement based on your understanding from : select a project from the newspaper and do the following1. cut out and scan the newspaper article should be local so

What is your most prevalent negotiation style describe some : what is your most prevalent negotiation style? describe some of your personal attributes that contribute to this

User Account

All Pages