7. Analyzing accounting data for managerial decisions
Last year, J&H Corp. reported a book value of $450,000 in current assets, of which 10% is cash, 12% is short-term investments, and the rest is accounts receivable and inventory. The company reported $382,500 of current liabilities including accounts payable and accruals. Interestingly, the company had no notes payable outstanding, and there were no changes in the company's accounts payable during the year. The company, however, invested heavily in plant and equipment to support its operations. It reported a book value of $720,000 for its operating long-term assets last year. Income Statement For the Year Ended on December 31 J&H Corp. Industry Average Net sales $43,000,000 $53,750,000 Operating costs, except depreciation and amortization 34,400,000 43,000,000 Depreciation and amortization 1,720,000 2,150,000 Total operating costs 36,120,000 45,150,000 Operating income (or EBIT) $6,880,000 $8,600,000 Less: Interest expense 688,000 1,290,000 Earnings before taxes (EBT) $6,192,000 $7,310,000 Less: Taxes (40%) 2,476,800 2,924,000 Net income $3,715,200 $4,386,000 Based on the information given to him, Jeffery submits a report on January 1 with some important calculations for management to use, both for analysis and to devise an action plan. Complete the following statements in his report. If your answer is negative, use the minus sign. Statement #1: J&H Corp.'s NOPAT is $ Statement #2: The company has s Statement #3: J&H Corp. has $ Statement #4: J&H Corp.'s total in operating long-term assets, is equal to $ , which is than the industry average of $ i n operating assets and in operating liabilities. in noncash charges, and a net cash flow of $ , which consists of its net operating working capital and its total investment Grade It Now Save & Continue Continue without saving Last year, J&H Corp. reported a book value of $450,000 in current assets, of which 10% is cash, 12% is short-term investments, and the rest is accounts receivable and inventory. The company reported $382,500 of current liabilities including accounts payable and accruals. Interestingly, the company had no notes payable outstanding, and there were no changes in the company's accounts payable during the year. The company, however, invested heavily in plant and equipment to support its operations. It reported a book value of $720,000 for its operating long-term assets last year. Income Statement For the Year Ended on December 31 J&H Corp. Industry Average Net sales $43,000,000 $53,750,000 Operating costs, except depreciation and amortization 34,400,000 43,000,000 Depreciation and amortization 1,720,000 2,150,000 Total operating costs 36,120,000 45,150,000 Operating income (or EBIT) $6,880,000 $8,600,000 Less: Interest expense 688,000 1,290,000 Earnings before taxes (EBT) $6,192,000 $7,310,000 Less: Taxes (40%) 2,476,800 2,924,000 Net income $3,715,200 $4,386,000 Based on the information given to him, Jeffery submits a report on January 1 with some important calculations for management to use, both for analysis and to devise an action plan. Complete the following statements in his report. If your answer is negative, use the minus sign. Statement #1: J&H Corp.'s NOPAT is $ Statement #2: The company has s Statement #3: J&H Corp. has $ Statement #4: J&H Corp.'s total in operating long-term assets, is equal to $ , which is than the industry average of $ i n operating assets and in operating liabilities. in noncash charges, and a net cash flow of $ , which consists of its net operating working capital and its total investment Grade It Now Save & Continue Continue without saving
