Period Ending: Current Assets Income Statement (000s) Cash and Cash Equivalents Balance Sheet (000s) 31/12/2020 1,723,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Period Ending: Current Assets Income Statement (000s) Cash and Cash Equivalents Balance Sheet (000s) 31/12/2020 1,723,000 Period Ending: Total Revenue Cost of Revenue Gross Profit 31/12/2020 Short Term Investments 108,128,800 Net Receivables 1,484,000 70,488,600 Inventory 37,640,200 Other Current Assets Total Current Assets 11,079,000 1,016,000 15,302,000 Operating Expenses Long Term Assets Sales, General and Admin. 21,884,200 Fixed Assets Other Operating Items 2,146,300 Operating Income 13,609,700 Goodwill Intangible Assets Other Assets Additional income/expense items 438,100 Total Assets 22,720,000 1,353,000 0 571,000 39,946,000 EBIT 14,047,800 Interest Expense 1,079,000 Liabilities & stockholders' Equity: Earnings Before Tax 12,968,800 Accounts Payable 9,473,000 Income Tax 4,720,300 Short Term Debt/Current Portion of Long-Term Debt 328,000 Net Income-Cont. Operations Other Current Liabilities 8,248,500 1,468,000 Total Current Liabilities 11,269,000 Long Term Debt 16,869,000 Other Liabilities 1,844,000 Deferred Liability Charges 642,000 30,624,000 Total Liabilities Share Holders Equity Common Stocks Capital Surplus Retained Earnings Treasury Stock Other Equity Total Equity 88,000 8,885,000 26,995,000 -26194000 -452000 9,322,000 Question: Using Corporate Tax Rate of 36.5%. For Game of Function Inc. (GFI), compute the market debt to equity (D/E) ratio, the cost of equity (rE) and the weighted average cost of capital (WACC) for GFI. It is assumed the cost of unlevered equity (ru) is 10%, use the (Q2) table below and showing working on another sheet. (Hints: (1) the market value of debt is the sum of Long-Term Debt and Short-Term Debt/Current Portion of Long-Term Debt subtracting Cash and Cash Equivalents from the balance sheet. (2) Use market value of equity in calculating WACC.) Question Information: Average Number of Shares Outstanding (000s) Average Cost of Debt 1,267,881 5.0% Current Stock Price Value of debt 000s Mkt value of Equity 000s Market value of assets Market D/E ratio Unlevered cost of equity (ru) rD rE WACC $114.33 Q1 Perfect Capital Mkt 15,474,000 144,956,835 160,430,835 0.11 10.00% 5.00% 10.53% 10.00% Q2 @36.5% tax rate Period Ending: Current Assets Income Statement (000s) Cash and Cash Equivalents Balance Sheet (000s) 31/12/2020 1,723,000 Period Ending: Total Revenue Cost of Revenue Gross Profit 31/12/2020 Short Term Investments 108,128,800 Net Receivables 1,484,000 70,488,600 Inventory 37,640,200 Other Current Assets Total Current Assets 11,079,000 1,016,000 15,302,000 Operating Expenses Long Term Assets Sales, General and Admin. 21,884,200 Fixed Assets Other Operating Items 2,146,300 Operating Income 13,609,700 Goodwill Intangible Assets Other Assets Additional income/expense items 438,100 Total Assets 22,720,000 1,353,000 0 571,000 39,946,000 EBIT 14,047,800 Interest Expense 1,079,000 Liabilities & stockholders' Equity: Earnings Before Tax 12,968,800 Accounts Payable 9,473,000 Income Tax 4,720,300 Short Term Debt/Current Portion of Long-Term Debt 328,000 Net Income-Cont. Operations Other Current Liabilities 8,248,500 1,468,000 Total Current Liabilities 11,269,000 Long Term Debt 16,869,000 Other Liabilities 1,844,000 Deferred Liability Charges 642,000 30,624,000 Total Liabilities Share Holders Equity Common Stocks Capital Surplus Retained Earnings Treasury Stock Other Equity Total Equity 88,000 8,885,000 26,995,000 -26194000 -452000 9,322,000 Question: Using Corporate Tax Rate of 36.5%. For Game of Function Inc. (GFI), compute the market debt to equity (D/E) ratio, the cost of equity (rE) and the weighted average cost of capital (WACC) for GFI. It is assumed the cost of unlevered equity (ru) is 10%, use the (Q2) table below and showing working on another sheet. (Hints: (1) the market value of debt is the sum of Long-Term Debt and Short-Term Debt/Current Portion of Long-Term Debt subtracting Cash and Cash Equivalents from the balance sheet. (2) Use market value of equity in calculating WACC.) Question Information: Average Number of Shares Outstanding (000s) Average Cost of Debt 1,267,881 5.0% Current Stock Price Value of debt 000s Mkt value of Equity 000s Market value of assets Market D/E ratio Unlevered cost of equity (ru) rD rE WACC $114.33 Q1 Perfect Capital Mkt 15,474,000 144,956,835 160,430,835 0.11 10.00% 5.00% 10.53% 10.00% Q2 @36.5% tax rate
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
a)Define and explain the Semi-Strong Form of the Efficient Markets Hypothesis. b)How can the Semi-Strong Form be tested?
-
Rocky Mountain Homes has sales of $1.45 million and average accounts payable of $74,400. The cost of good: sold is equivalent to 80% of sales. How long does it take Rocky Mountain to pay its suppliers
-
Paste Format 87 N Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Xvfx ADR & OCCUPANCY PROJECTIONS COMPETITIVE SET 318 N 29 Totals Days...
-
Incorporated in 1990, Raju Diary Ltd is one of the leading manufacturers and marketers of diary-based branded foods in India. In the initial years, its operations were restricted only to the...
-
What impact does Brazil have in the global economy?
-
What to do with the balance in Allowance for Doubtful Accounts?
-
The following are extracted from the balance sheets as at 31 March 2004 and 31 March 2005 of Glebe Ltd: Required: (a) Calculate for each of the two years two ratios that indicate the liquidity...
-
Shamsud Ltd. operates on a calendar-year basis. At the beginning of December 2016, the company had the following current liabilities on its books: Accounts payable ........... $85,000 Rent payable...
-
Required information [The following information applies to the questions displayed below.] Following are the issuances of stock transactions. 1. A corporation issued 6,000 shares of $20 par value...
-
The inside diameter of a steel ring is 0.2700 inch at 22C. If we heat the ring to 514 C, what will its inside diameter (inches) be?
-
develop a threat analysis for the pizza company database ?
-
Using the same database model shown for the previous question, write the relational algebra query that will: Get the student #, course #, and midterm grade of the enrollments for courses of the CS...
-
choose a Pakistani firm from any resource to estimate the optimal mix of debt and equity for that firm and to evaluate the effect on firm value of moving to that mix. In this respect: 1. The firm...
-
Harmony Enterprise is assigning from government sector to develop a system for collect information of family income. The system should collect the following information: Family ID Race //M-Malay, C -...
-
1. What are the advantages of storing data in a SQLite database? 2. What makes SQLite an appropriate choice for an Android application, compared to other relational database management systems, such...
-
Assume you are risk-averse and have the following three choices. Expected Value Standard Deviation Project A B C $ 2,430 2,780 2,050 $ 1,640 2,280 1,240 a. Compute the coefficient of variation for...
-
Tell whether the angles or sides are corresponding angles, corresponding sides, or neither. AC and JK
-
In a manufacturer's balance sheet, three inventories may be reported: (1) raw materials, (2) work in process, and (3) finished goods. Indicate in what sequence these inventories generally appear on a...
-
Jam Manufacturing Inc. has beginning work in process \($27,200\), direct materials used \($240,000\), di- rect labor \($200,000\), total manufacturing overhead \($150,000\), and ending work in...
-
Gene Toni claims that the distinction between directed indirect materials is based entirely on physical association with the product. Is Gene correct? Why?
Study smarter with the SolutionInn App