Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Excel Activity: Financial Statements, Cash Flow, and Taxes Laiho Industries's 2 0 2 0 and 2 0 2 1 balance sheets ( in thousands of

Excel Activity: Financial Statements, Cash Flow, and Taxes
Laiho Industries's 2020 and 2021 balance sheets (in thousands of dollars) are shown.
Laiho Industries: Balance Sheets as of December 31(thousands of dollars)
20212020
Cash $ 108,757 $ 91,020
Accounts receivable 106,12287,022
Inventories 38,51035,453
Total current assets $ 253,389 $ 213,495
Net fixed assets 67,83843,331
Total assets $ 321,227 $ 256,826
Accounts payable $ 30,231 $ 22,640
Accruals 29,55721,372
Notes payable 15,55813,318
Total current liabilities $ 75,346 $ 57,330
Long-term debt 79,80265,602
Total liabilities $ 155,148 $ 122,932
Common stock 107,50095,000
Retained earnings 58,57938,894
Total common equity $ 166,079 $ 133,894
Total liabilities and equity $ 321,227 $ 256,826
The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Enter your answers in thousands. For example, an answer of $1 thousand should be entered as 1, not 1,000. Round your answers to the nearest whole number. Use a minus sign to enter negative values, if any.
Download spreadsheet Financial Statements, Cash Flow, and Taxes-c3b1fe.xlsx
Sales for 2021 were $451,150,000, and EBITDA was 16% of sales. Furthermore, depreciation and amortization were 18% of net fixed assets, interest was $9,254,000, the corporate tax rate was 25%, and Laiho pays 48.25% of its net income as dividends. Given this information, construct the firm's 2021 income statement.
Laiho Industries: Income Statement for Year Ending December 31,2021(thousands of dollars)
2021
Sales $ fill in the blank 2
Operating costs excluding depreciation and amortization fill in the blank 3
EBITDA $ fill in the blank 4
Depreciation and amortization fill in the blank 5
EBIT $ fill in the blank 6
Interest fill in the blank 7
EBT $ fill in the blank 8
Taxes (25%) fill in the blank 9
Net income $ fill in the blank 10
Common dividends $ fill in the blank 11
Addition to retained earnings $ fill in the blank 12
Construct the statement of stockholders' equity for the year ending December 31,2021, and the 2021 statement of cash flows. Hint: The difference in accumulated depreciation from one year to the next is the annual depreciation expense for the year.
Laiho Industries: Statement of Stockholders' Equity, December 31,2021(thousands of dollars)
Common Stock Retained Earnings Total Stockholders' Equity
Balances, December 31,2020 $ fill in the blank 13
$ fill in the blank 14
$ fill in the blank 15
Common stock issue fill in the blank 16
fill in the blank 17
2021 Net income fill in the blank 18
Cash dividends fill in the blank 19
Addition to retained earnings fill in the blank 20
Balances, December 31,2021 $ fill in the blank 21
$ fill in the blank 22
$ fill in the blank 23
Laiho Industries: Statement of Cash Flows for 2021(thousands of dollars)
2021
Operating Activities
Net income $ fill in the blank 24
Depreciation and amortization fill in the blank 25
Increase in accounts payable fill in the blank 26
Increase in accruals fill in the blank 27
Increase in accounts receivable fill in the blank 28
Increase in inventories fill in the blank 29
Net cash provided by operating activities $ fill in the blank 30
Investing Activities
Additions to property, plant, and equipment $ fill in the blank 31
Net cash used in investing activities $ fill in the blank 32
Financing Activities
Increase in notes payable $ fill in the blank 33
Increase in long-term debt fill in the blank 34
Increase in common stock fill in the blank 35
Payment of common dividends fill in the blank 36
Net cash provided by financing activities $ fill in the blank 37
Summary
Net increase/decrease in cash $ fill in the blank 38
Cash at the beginning of the year fill in the blank 39
Cash at the end of the year $ fill in the blank 40
Calculate 2020 and 2021 net operating working capital (NOWC) and 2021 free cash flow (FCF). Assume the firm has no excess cash.
NOWC2020: $ fill in the blank 41
thousand
NOWC2021: $ fill in the blank 42
thousand
FCF2021: $ fill in the blank 43
thousand
If Laiho increased its dividend payout ratio, what effect would this have on corporate taxes paid? What effect would this have on taxes paid by the company's shareholders?
If Laiho increased its dividend payout ratio, the firm would pay
corporate taxes and the company's shareholders would pay
taxes on the dividends they would receive.
Assume that the firm's after-tax cost of capital is 10.5%. What is the firm's 2021 EVA?
$ fill in the blank 46
thousand
Assume that the firm's stock price is $23 per share and that at year-end 2021 the firm has 10 million shares outstanding. What is the fir

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

International Finance The Markets And Financial Management Of Multinational Business

Authors: Maurice D. Levi

3rd Edition

0070376875, 978-0070376878

More Books

Students also viewed these Finance questions

Question

Explain the process of MBO

Answered: 1 week ago