05 Jun SUPPOSE CONGRESS CHANGED THE TAX LAWS
Homework Set 1
Directions: Answer the following questions on a separate document. Explain how you reached the answer or show your work if a mathematical calculation is needed, or both. Submit your assignment using the assignment link in the course shell. This homework assignment is worth 100 points.
Use the following information for Questions 1 through 8:
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.
Income Statements and Balance Sheet
| 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 | 284,960 | 380,000 |
| Total current liabilities | $481,600 | $1,328,960 | $1,039,800 |
| 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 | $663,768 | $557,632 | $1,977,152 |
| Total liabilities and equity | $1,468,800 | $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 | ($95,136) | $253,584 |
| 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 |
- 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?
- 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?
- 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?
- Calculate the 2014 price / earnings ratio, price / cash flow ratio, and market / book ratio.
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Writedemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.