20 Jun I Need This Posted On The Accounting Sheets With The Answers To The Questions At The Bottom Of Page.
FIN 534 – 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 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.
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 R etained 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
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?
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.