Begin with the partial model in the file Ch06 P21 Build a Model.xlsx on the textbooks Web
Question:
Begin with the partial model in the file Ch06 P21 Build a Model.xlsx on the textbook’s Web site. a. Using the financial statements shown here 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 2022. The federal-plus-state tax rate is 25%. b. Assume there were 15 million shares outstanding at the end of 2021, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 10%. Calculate EVA and MVA for 2022.
Transcribed Image Text:
Lan & Chen Technologies: Income Statements for Year Ending December 31 (Millions of Dollars) Sales Expenses excluding depreciation and amortization EBITDA Depreciation and amortization EBIT Interest expense Pre-tax earnings Taxes (25%) Net income Common dividends Addition to retained earnings Assets Cash and cash equivalents Short-term investments. Accounts receivable Lan & Chen Technologies: December 31 Balance Sheets (Thousands of Dollars) Inventories Total current assets Net fixed assets Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity 2022 $ 47,250 3,800 283,500 141,750 $476,300 330,750 $ 807,050 $ 94,500 47,250 17,400 $ 159,150 2022 $945,000 812,700 $132,300 90,000 $ 249,150 444,600 113,300 $ 557,900 $ 807,050 33,100 $ 99,200 10,400 $ 88,800 22,200 $ 66,600 $ 43,300 $ 23,300 2021 $900,000 774,000 $126,000 31,500 $ 94,500 8,900 $ 85,600 21,400 $ 64,200 $ 41,230 $ 22,970 2021 $ 45,000 3,600 270,000 135,000 $453,600 315,000 $768,600 $ 90,000 45,000 9,000 $144,000 90,000 $234,000 444,600 90,000 $534,600 $768,600
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 83% (12 reviews)
ANSWER a Net Operating Working Capital NOWC Current Assets Accounts Payable Accruals NOWC for ...View the full answer
Answered By
Churchil Mino
I have been a tutor for 2 years and have experience working with students of all ages and abilities. I am comfortable working with students one-on-one or in small groups, and am able to adapt my teaching style to meet the needs of each individual. I am patient and supportive, and my goal is to help my students succeed.
I have a strong background in math and science, and have tutored students in these subjects at all levels, from elementary school to college. I have also helped students prepare for standardized tests such as the SAT and ACT. In addition to academic tutoring, I have also worked as a swim coach and a camp counselor, and have experience working with children with special needs.
0.00
0 Reviews
10+ Question Solved
Related Book For
Intermediate Financial Management
ISBN: 9780357516669
14th Edition
Authors: Eugene F Brigham, Phillip R Daves
Question Posted:
Students also viewed these Business questions
-
a. Using the financial statements shown here for Lan & Chen Technologies, calculate net operating working capital, total net operating capital, net operating profit after taxes, free cash flow, and...
-
a. Using the financial statements shown here for Lan & Chen Technologies, calculate net operating working capital, total net operating capital, net operating profit after taxes, free cash flow, and...
-
Begin with the partial model in the file Ch02 P14 Build a Model.xlsx on the textbook's Web site. a. The 2016 sales of Cumberland Industries were $455,000,000; operating costs (excluding depreciation)...
-
In a 1994 study, 164 pregnant, HIV-positive women were randomly assigned to receive the drug AZT during pregnancy and 160 such women were randomly assigned to a control group that received a placebo....
-
Find the critical region and value(s) for Ha <19 and a = 0.01
-
Ramsay Corp. currently has an EPS of $3.10, and the benchmark PE for the company is 21. Earnings are expected to grow at 6 percent per year. a. What is your estimate of the current stock price? b....
-
Describe the purpose of the internal audit function.
-
Working Capital Cash flow Cycle The Christic Corporation is trying to determine the effect of its inventory turnover ratio and days sales outstanding (DSO) on its cash flow cycle. Christies sales...
-
D Question 6 6 pts Determine the fixed asset turnover ratio for Year 1 and Year 2. [Round to two decimal places] Sale Fixed Assets: Year 2 Year 1 2,410,000 1,450,000 Beginning of year 640,000 450,000...
-
A retail lease for 10,000 square feet of rentable space is being negotiated for a five-year term. Option A calls for a base rent of $25 per square foot for the coming year with step-ups of $1 per...
-
The first part of the case, presented in the previous chapter, discussed the situation of Computron Industries after an expansion program. A large loss occurred rather than the expected profit. As a...
-
Begin with the partial model in the file Ch06 P20 Build a Model.xlsx on the textbooks Web site. a. Britton String Corp. manufactures specialty strings for musical instruments and tennis racquets. Its...
-
Supernova! The gas cloud known as the Crab Nebula can be seen with even a small telescope. It is the remnant of a supernova, a cataclysmic explosion of a star. The explosion was seen on the earth on...
-
Understanding Failures and Embracing Kotter's Steps for Success Objective: explore the main reasons behind the failure of change initiatives in organizations and delve into John P. Kotter's...
-
A) Independent set is a set of vertices such that any two vertices in the set do not have a direct edge between them. Maximal independent set is an independent set having highest number of vertices....
-
Genatron Manufacturing Corporation Balance Sheet 2020 2019 ASSETS Cash $40,120 $51,657 Accts. receivable 261,285 200,758 Inventory 502,270 451,168 Total current assets 803,675 703,583 Fixed assets,...
-
A stock market crash refers to a sudden, severe, and widespread decline in the value of stocks traded on a stock exchange. These crashes often occur due to various factors, including economic...
-
The type of work an employee does colors the relationship between personality and productivity. Do you agree or disagree with this statement? Answer with complete arguments and clear examples....
-
Hydrophobic residues usually appear at the first and fourth positions in the seven-residue repeats of polypeptides that form coiled coils. (a) Why do polar or charged residues usually appear in the...
-
Jax Incorporated reports the following data for its only product. The company had no beginning finished goods inventory and it uses absorption costing. $ 57.30 per unit $ 10.30 per unit $ 7.80 per...
-
Based on comparisons Between SECs days sales outstanding (DSO) and inventory turnover ratio s with the industry average figures, does it appear that SEC is operating efficiently with respect to its...
-
Suppose you now learn that SEC's 2009 receivables and inventories were in line with required levels, given the firm's credit and inventory policies, but that excess capacity existed with regard to...
-
The relationship between sales and the various types of assets is important in financial forecasting. The forecasted financial statements approach, under the assumption that each asset item grows at...
-
The future value of a $ 10,000 deposit made today at 8% for 12 years is: $ 25,180.00 I know the answer. I just want to know how is the procedure. (How d I get to that answer) ??
-
The mean ______. Question 25 options: carries less information than any other centrality measure may not be a value found in the data set all the options are correct is relatively insensitive to...
-
Ashley, your client for many years, sends you an email with her updated account balances. She tells you that she's been able to save $5,000 last year and this year by cutting her expenses and...
Study smarter with the SolutionInn App