1.Baldwin Corp. ended the year carrying $16,429,000 worth of inventory. Had they sold their entire inventory at their current prices, how much more revenue would it have brought to Baldwin Corp.?Select: 1
$35,272,800
$9,343,000
$16,429,000
$26,128,000
\fStocks & Bonds December 31 , 2018 Stock Market Summary MarketCap Book Company Close Change Shares (5M) Value EPS Dividend Yield PIE Andrews $76.11 ($5.83} 2,112,230 $161 $47.28 $6.09 $0.00 0.0% 12.5 Baldwin $72.84 $11 .26 1,911,255 $139 $35.28 $7.55 $0.00 0.0% 9.6 Chester $21.47 ($16.14} 2.890.651 $62 $23.16 ($1.72} $0.00 0.0% -12.5 Digby $29.57 ($13.30} 2.682.479 $79 $28.76 ($0.58} $0.00 0.0% -50.7 Closing Stock Price _ 2012 2013 2014 2015 2016 2017 2013 2019 2020 Cash Flow Statement he Cash Flow Statement examines what happened in the 035\" Flows from Operating Activities: 2013 2017 Cash Account during the year. Cash injections appear as Net IDCQWE (LOSS) $14.433 $10.442 positive numbers and cash withdrawals as negative DBPFBCIQ'HOH . _ $7.711 $6.264 numbers. The Cash Flow Statement is an excellent tool for Extraordinary gaInSllosseslerteoffs $0 $0 diagnosing emergency loans. When negative cash ows ABBDUH'ES Payable $976 $1.329 exceed positives. you are forced to seek emergency funding. IHVBMOW ($2.279) $532 For example. if sales are bad and you nd yourself carrying Accounts Receivable ($1.548) ($1.873) an abundance of excess Inventory. the report would show . he increase in inventory as a huge negative cash ow. Too Net CESh from operations _ _ _ $19293 3516.845 much unexpected inventory could outstrip your inows. 635\" Flows from "\"95\""! Ami-WINES: exhaust your starting cash and force you to beg for money to Plant Improvements (3521.700) ($9.530) keep your company aoat. Cash Flows from Financing Activities: Dividends Paid $0 ($7,169) Cash Flow Summary Sales of Common Stock $1.789 $0 Baldwin Purchase of Common Stock $0 ($1,539) Cash from long term debt 3516.350 $1.308 20300 Retirement of long term debt ($11,300) $0 10.000 Change in current debt (net) $14214 ($4'147) 0 Net cash from nancing activities 3521.054 ($11,547) Net change in cash position $18,647 ($4,283) 40.000' Closing cash position $34.10? $15.460 ~20.000 _ Operations Finance Chg. Cash I Operations I Investment 0 Finance D Chg. Cash nnual Report Pa 3 e 1 2018 Income Statement (Product Name:) Bolt Buzz Brat Baker Na Na Sales $46,580 $26,739 $43,828 $44,053 $0 $0 ariable Costs: Direct Labor $13,589 $6.130 $9.458 $8,451 $0 $0 Direct Material $19,028 $11,928 $17,470 $17,358 $0 $0 Inventory Carry $353 $352 $681 $586 $0 $0 otal Variable $32,970 $18,410 $27,609 $26,394 $0 $0 Contribution Margin $13,610 $8,329 $16,219 $17,660 $0 $0 Period Costs: Depreciation $2,004 $1.707 $1.900 $2,100 $0 $0 SG&A: R&D $934 $9 $727 $634 $0 $0 Promotions $1 .300 $1,300 $1 .300 $1 .300 $0 $0 Sales $900 $900 $800 $800 $0 $0 Admin $347 $199 $326 $328 $0 $0 otal Period $5,485 $4,115 $5,054 $5,162 $0 $0 Net Margin $8.125 $4.214 $11,165 $12,498 $0 $0 Denitions: Sales: Unit sales times list price. Direct Labor: Labor costs incurred o produce the product that was sold. Inventory Carry Cost: the cost to carry unsold goods in inventory. Depreciation: Calculated on straight-line 15-year depreciation of plant value. R&D Costs: R&D department expenditures for each product. Admin: Administration overhead is estimated at 1.5% of sales. Promotions: The promotion budget for each product. Sales: The sales force budget for each product. Other: Charges not included in other categories such as Fees, Write Offs, and TQM. The fees include money paid to investment bankers and brokerage rms to issue new stocks or bonds plus consulting fees our instructor might assess. Write-offs include the loss you might experience hen you sell capacity or liquidate inventory as the result of eliminating a production line. If the amount appears as a negative amount. then you actually made money on the liquidation of capacity or inventory. EBIT: Earnings Before Interest and Taxes. Short Term Interest: Interest expense based on last year's current debt. including short term debt. long term notes that have become due. Na Na 201800mmon Total Size $0 $0 $161,200 100.0% $0 $0 $37,628 23.3% $0 $0 $65,783 40.8% $0 $0 $1 ,971 1 .2% $0 $0 $105,383 65.4% $0 $0 $55,817 34.6% $0 $0 $7,711 4.8% $0 $0 $2,304 1 .4% $0 $0 $5,200 3.2% $0 $0 $3,400 2.1 % $0 $0 $1 .201 0.7% $0 $0 $19,815 12.3% $0 $0 $36,002 22.3% Other $7,157 4.4% EBIT $28,845 17.9% Short Term Interest $3,106 1 .9% LongTerm Interest $3,082 1 .9% Taxes $7,930 4.9% Prot Sharing $295 0.2% Net Prot $14,433 9.0% Variable Margins 2008 Baldwin 40.0% 30.0% 20.0%
