Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following (fake) financial statements calculate the CAPEX for the firm. Additionally the firm is currently trading at $83.12, has an EPS of $3.95,

image text in transcribedimage text in transcribed

Given the following (fake) financial statements calculate the CAPEX for the firm. Additionally the firm is currently trading at $83.12, has an EPS of $3.95, and a Market cap of $611,994,697. Balance Sheet Prior Year Current Year Cash 6,215,994 7,114,531 Accounts Receivable 525,561 692,026 Inventory 3,159,901 3,362,420 Current Assets 6,215,994+525,561+3,159,901 7,114,531+692,026+3,362,420 PP&E, net 21,113,457 28,272,387 Goodwill 5,000,218 5,224,598 Other assets 425,232 573,774 795,565 1,169,717 Accounts Payable Short term portion of debt 403,169 852,190 Deferred Dividends 5,663,250 1,722,766 Current Liabilities 795,565+403,169+5,663,250 1,169,717+852,190+1,722,766 Long Term debt 35,286,733 27,171,248 Shareholder's Equity (9,116,269 shares outstanding for prior year; 53,910,004 3,482,041 shares outstanding for current year) 65,512,542 Income Statement Prior Year Current Year Revenue 28,054,380 31,937,710 19,983,205 4,984,559 19,159,738 6,816,573 COGS SG&A expenses Operating Income Interest Expense Income Taxes Paid ?? ?? 191,479 299,583 546,340 544,801 Statement of Cash Flows Prior Year Current Year 2,208,531 3,255,761 403,382 227,240 113,605 29,909 -1,131,594 2,717,393 Cash Flow from Operating Net Income Depreciation Amortization Loss/Gain on sale of PP&E Cash Flow from Investing Capital Expenditures Proceeds from sale of PP&E Cash Flow from Financing Dividends to Shareholders Repurchase of Shares 7,512,158 5,990,945 187,671,064 266,165,923 4,342,732 7,123,113 1,265,840 17,670,837

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

Fundamentals of Multinational Finance

Authors: Michael H. Moffett, Arthur I. Stonehill, David K. Eiteman

5th edition

205989756, 978-0205989751

More Books

Students also viewed these Finance questions

Question

1. Describe the basics of a marketing plan.

Answered: 1 week ago