What was the change in NWC in 2012? Payout Ratio Stock Price Semi-Annual Bond Price $937.50...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
What was the change in NWC in 2012? Payout Ratio Stock Price Semi-Annual Bond Price $937.50 15% Beta 1.22 Year to Expiration S62.66 2% Coupon Rate 3.000% EPS Forec ast $3.67 K 6% mit Balance Sheet 31-Dec-12 31-Dec-11 Income Statement 31-Dec-12 31-Dec-11 Assets Current Assets Cash And Cash Equivalents Total Revenue 31,981,000 29.300,000 Cost of Revenue Gross Profit Operating Expenses Research Development 6,370,000 Seling General and Administrative Operating Incom e or Loss 26,352,000 23,928,000 2,263,000 1,621,000 5,629,000 5,372,000 Short Term Investments 733.000 490.000 Net Receivables 8,127,000 3,469,000 Inventory 2,126,000 1,954,000 Other Current Assets 1,719,000 3.653.000 3.675.000 Total Current Assets 13,249,000 11,950,000 Other Inc ome Depreciation Earnings Before Interest And Taxes Interest Ex pense Income Before Tax 84,000 3,513,000 3,737,000 Long Term investments Property Plant and Equipment Goodw ill 549,000 521,000 2,912,000 12,269,000 2872,000 11,413,000 133,000 3.604,000 3,513,000 Intangible Assets Accumulated Amortization 2,098,000 1,617,000 Inc ome Tax Ex pense Minorty Interest Net incom e From Continuing Ops Discontinued Operations 1,106,000 1,126,000 0. Other Assets 2,407,000 2.478,000 Deferred Long TermAsset Charges -13,000 -19,000 Total Assets 31,077,000 28,373,000 Net Income 2,394,000 2,459,000 FOF (2012) (Time zero FCF) FOF (2013) FOF {2014} FOF (2015} FOF (2016) V{horizon} Liabilities Current Liablities 1,447 680 1,505,587 1,565.811 24 6,678,000 Accounts Payable ShortCurrent Long Term Debt 6,597,000 911,000 705,000 Other Qurrent Liabities 2,988,000 2,852,000 1,628,443 Total Current Liabilities 10,371.000 10.360.000 $ 14.952,069 Long Term Debt 3,159,000 3,113,000 WACC = 12 Other Liabilities 5,124,000 4,748,000 Deferred Long Term Liabity Charges Mnority Interest Negative Goodw ill 99,000 Total Liabilities 18,654,000 18,320,000 Stock holders' Equity Misc Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock 482.000 15,093,000 -3,463,000 482.000 Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity 13,287,000 -3,349.000 1,518,000 -1,207.000 1,346,000 -1,713,000 Total Stock holder Equity 12,423,000 10,053,000 What was the change in NWC in 2012? Payout Ratio Stock Price Semi-Annual Bond Price $937.50 15% Beta 1.22 Year to Expiration S62.66 2% Coupon Rate 3.000% EPS Forec ast $3.67 K 6% mit Balance Sheet 31-Dec-12 31-Dec-11 Income Statement 31-Dec-12 31-Dec-11 Assets Current Assets Cash And Cash Equivalents Total Revenue 31,981,000 29.300,000 Cost of Revenue Gross Profit Operating Expenses Research Development 6,370,000 Seling General and Administrative Operating Incom e or Loss 26,352,000 23,928,000 2,263,000 1,621,000 5,629,000 5,372,000 Short Term Investments 733.000 490.000 Net Receivables 8,127,000 3,469,000 Inventory 2,126,000 1,954,000 Other Current Assets 1,719,000 3.653.000 3.675.000 Total Current Assets 13,249,000 11,950,000 Other Inc ome Depreciation Earnings Before Interest And Taxes Interest Ex pense Income Before Tax 84,000 3,513,000 3,737,000 Long Term investments Property Plant and Equipment Goodw ill 549,000 521,000 2,912,000 12,269,000 2872,000 11,413,000 133,000 3.604,000 3,513,000 Intangible Assets Accumulated Amortization 2,098,000 1,617,000 Inc ome Tax Ex pense Minorty Interest Net incom e From Continuing Ops Discontinued Operations 1,106,000 1,126,000 0. Other Assets 2,407,000 2.478,000 Deferred Long TermAsset Charges -13,000 -19,000 Total Assets 31,077,000 28,373,000 Net Income 2,394,000 2,459,000 FOF (2012) (Time zero FCF) FOF (2013) FOF {2014} FOF (2015} FOF (2016) V{horizon} Liabilities Current Liablities 1,447 680 1,505,587 1,565.811 24 6,678,000 Accounts Payable ShortCurrent Long Term Debt 6,597,000 911,000 705,000 Other Qurrent Liabities 2,988,000 2,852,000 1,628,443 Total Current Liabilities 10,371.000 10.360.000 $ 14.952,069 Long Term Debt 3,159,000 3,113,000 WACC = 12 Other Liabilities 5,124,000 4,748,000 Deferred Long Term Liabity Charges Mnority Interest Negative Goodw ill 99,000 Total Liabilities 18,654,000 18,320,000 Stock holders' Equity Misc Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock 482.000 15,093,000 -3,463,000 482.000 Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity 13,287,000 -3,349.000 1,518,000 -1,207.000 1,346,000 -1,713,000 Total Stock holder Equity 12,423,000 10,053,000
Expert Answer:
Answer rating: 100% (QA)
Net Working Capital 2011 Total Current Assets Cash Total Current Liabilities Debt ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
What was the change in Global Conglomerate's book value of equity from 2014 to 2015 according to Table 2.1? Does this imply that the market price of Global's shares increased in 2015? Explain.
-
What was the change in Global Conglomerates book value of equity from 2011 to 2012 according to Table 2.1? Does this imply that the market price of Globals shares increased in 2012? Explain.
-
What was the change in Global's book value of equity from 2010 to 2011 according to Table 2.1? Does this imply that the market price of Global's shares increased in 2011? Explain.
-
Someone once commented that advertising is Americas greatest export. Discuss.
-
Slugger Corporation produces baseball bats for kids that it sells for $ 36 each. At capacity, the company can produce 50,000 bats a year. The costs of producing and selling 50,000 bats are as...
-
Various Journal Entries Lodi Company is authorized to issue 100,000 shares of no par, $6 stated value common stock and 10,000 shares of 9%, $100 par preferred stock. It enters into the following...
-
Comparative stockholders' equity sections from two successive years of balance sheets from Farrow, Inc., are as follows: No dividends were declared or paid during 2018. Required Prepare the journal...
-
For each of the following events or transactions, prepare the necessary journal entry or entries and identify the fund or funds that will be affected. 1. A governmental unit collects fees totaling...
-
Compute the depreciation for each year. Depreciation expense $ 2026 LA 2027
-
A grocery store manager must decide how to best present a limited supply of milk and cookies to its customers. Milk can be sold by itself for a profit of $1.50 per gallon. Cookies can likewise be...
-
Consider an ideal gas enclosed in a 1.00 L container at an internal pressure of 10.0 atm. Calculate the work, w, if the gas expands against a constant external pressure of 1.00 atm to a final volume...
-
The letters of the word HAT are cut apart and put into a bag. One letter is drawn from the bag and a standard die is rolled. What is the probability of drawing the letter A and rolling a number that...
-
Provide 2 different ways of representing this problem and its solution that might be used to 'convince' a student of the solution and its reasonableness. Think about the different ways that fractions...
-
Determine the total dollar amount for each classification; asset, liability, stockholder's equity. Suppose the following items were taken from the balance sheet of Nike, Inc. (All dollars are in...
-
14. (3 points) Write a program that ask the user for 1. their first name and 2. their last name, Enter first name: Matt Enter last name: Priem Hello Matt Priem! and then outputs a greeting similar to...
-
Part One: Identify the following Technical Specifications (Tech Specs) of the Chicago Pile number 1 (CP-1) reactor: 1. Thermal power in Watts(thermal), Wth. 2. Fuel material 3. Moderator material 4....
-
Q What are the different kinds or types of financing that this company has used to raise funds? Please refer to the URL:...
-
(a) Prove that form an orthonormal basis for R3 for the usual dot product. (b) Find the coordinates of v = (1, 1, 1)T relative to this basis. (c) Verify formula (5.5) in this particular case. 48-65...
-
BAD Companys stock price is $20, and the firm has 2 million shares outstanding. You believe you can increase the companys value if you buy it and replace the management. Assume that BAD has a poison...
-
Starware Software was founded last year to develop software for gaming applications. The founder initially invested $800,000 and received 8 million shares of stock. Starware now needs to raise a...
-
How many IRRs are there in part (b) of Problem 9? Does the IRR rule work in this case?
-
Like any retail company, Costco knows that some customers will return merchandise after the sale. When a June sale is returned in July, both the sale and the sales return are recorded in the same...
-
John and Candy Moody operate Western Ski Centers, a small retail ski store in southwest Colorado. The couple is concerned that, despite increasing sales, they appear to be making less money each...
-
The McGee Company purchased a specialized machine five years ago for \($250,000\) and has taken & \($175,000\) of depreciation to date. Suppose the company sells the machine for \($50,000\)....
Study smarter with the SolutionInn App