29 Jun uestion a. Using the financia
uestion
a. Using the financial statements shown below for Lan & Chen Technologies, calculate net operating working capital, total net operating capital, net operating profit after taxes, free cash flow, and return on invested capital for 2013. (Hint: Start with the partial model in the file and report all dollar figures in thousands to reduce clutter.)
b. Assume there were 15 million shares outstanding at the end of 2013, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 8%.
Calculate EVA and MVA for 2013.
Lan & Chen Technologies: Income Statements for Year Ending December 31
(Thousands of Dollars) 2013 2012
Sales $945,000 $900,000
Expenses excluding depreciation and amortization 812,700 774,000
EBITDA $132,300 $126,000
Depreciation and amortization 33,100 31,500
EBIT $ 99,200 $ 94,500
Interest expense 10,470 8,600
Pre-tax earnings $ 88,730 $ 85,900
Taxes (40%) 35,492 34,360
Net income $ 53,238 $ 51,540
Common dividends $ 43,300 $ 41,230
Addition to retained earnings $ 9,938 $ 10,310
Lan & Chen Technologies: December 31 Balance Sheets
2013 2012
Assets
Cash and cash equivalents $ 47,250 $ 45,000
Short-term investments 3,800 3,600
Accounts receivable 283,500 270,000
Inventories 141,750 135,000
Total current assets $476,300 $453,600
Net fixed assets 330,750 315,000
Total assets $807,050 $768,600
Liabilities and Equity
Accounts payable $ 94,500 $ 90,000
Accruals 47,250 45,000
Notes payable 26,262 9,000
Total current liabilities $168,012 $144,000
Long-term debt 94,500 90,000
Total liabilities $262,512 $234,000
Common stock 444,600 444,600
Retained earnings 99,938 90,000
Total common equity $544,538 $534,600
Total liabilities and equity $807,050 $768,600
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.