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
-
The state health department has issued a call for proposals to design and implement a diabetes education plan for adolescent women on Medicaid. The diabetes educator who is a part-time consultant to...
-
Identify and discuss the factors that influence dividend policy in practice.
-
The inventory of Hang Company was destroyed by fire on March 1. From an examination of the accounting records, the following data for the first 2 months of the year are obtained: Sales Revenue...
-
MarineCo has unfunded pension liabilities valued at $200 million, recorded as a long-term other liability. MarineCo has detailed a potential legal judgment of $100 million for defective engines in...
-
In a university where calculus is a prerequisite for the statistics course, a sample of 15 students was drawn. The marks for calculus and statistics were recorded for each student. The data are as...
-
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...
-
The CFO of an established manufacturing company explains to executives that production costs are rising due to the need to replace old, inefficient equipment and high local wages. He reported Were...
-
Companies that engage international business do so in pursuit of a broad range of goals. Nonetheless, the text identifies key drivers, noting that the typical company expands operations...
-
How do lifestyle changes, such as urbanization or an aging population, affect consumer needs and preferences in our industry?
-
Verify that the following general thermodynamic property relationships are valid for the specific case of an ideal gas: (a) T = au (b) P = -9) av
-
Performance management systems that do not make true contribution to the organizational goals are not true performance management systems. List and describe at least five contributions a good...
-
How do cognitive biases, such as confirmation bias and anchoring, influence strategic decision-making processes at the executive level, and what measures can be implemented to mitigate their impact ?
-
What is the role of the secret key added to the hash function in Figure 31.17 in the text (MAC)? Explain. Figure 31.17 Figure 31.17 Message authentication code Alice Bob M: Message K: A shared secret...
-
Draw two scatterplots, one for which r = 1 and a second for which r = 21.
-
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...
-
In 2019, Sunland Company had a break-even point of $388,000 based on a selling price of $5 per unit and fixed costs of $155,200. In 2020, the selling price and the variable costs per unit did not...
-
11. String Conversion Given a binary string consisting of characters '0's and '1', the following operation can be performed it: Choose two adjacent characters, and replace both the characters with...
-
Consider the table shown below to answer the question posed in part a. Parts b and c are independent of the given table. Callaway Golf (ELY) Alaska Air Group (ALK) Yum! Brands (YUM) Caterpillar...
Study smarter with the SolutionInn App