Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Over the last year, Fiscal 2020, Atlas Inc., had the following results. The company had revenues of $1.27B last year, yielding operating income (or EBIT)

Over the last year, Fiscal 2020, Atlas Inc., had the following results. The company had revenues of $1.27B last year, yielding operating income (or EBIT) of $258M, and net income of $162M. The company had an effective tax rate of 19.2% for the year.

The company has a simple balance sheet, current assets at the end of Fiscal 2020 was $227M (Fiscal 2019, $198M) and consisted of inventory, accounts receivable and a small amount of cash for operations. The only long-term asset is property, plant and equipment, net, at the end of Fiscal 2020 was $253M (Fiscal 2019, $239M).[1]

Current liabilities totaled $224M at end of Fiscal 2020, ($174M Fiscal 2019) - this included $74M in short-term debt, ($34M in Fiscal 2019). The only long-term liability is debt, this amounted to $182M at end of Fiscal 2020, ($123M in Fiscal 2019).

Finally, the closing equity for Fiscal 2020 is $74M, ($140M in Fiscal 2019).

For Fiscal 2020, the Operating Margin and Net Income Margin were ______________________________ and ____________________________, respectively?

For Fiscal 2020, the Average Total Asset Turn and Average Equity Multiplier were ______________________________ and ____________________________, respectively?

Using the previous answers, demonstrate the basic DuPont Equation and show how calculated ROE from first principles and from the DuPont Equation are the same:

Calculate FCFE for Fiscal 2020 using two approaches, change in operating accounts and changes in debt; AND change in shareholders' equity. Show how the two are the same _____________________________________________________ and ____________________________________________________.

Using the previously calculated FCFE and Net Income, what is the reinvestment rate on Shareholders' Equity for Fiscal 2020 _______________________________________________?

IF, the company maintains the same ROE and investment rates for next year, how quickly should Shareholders' Equity and Net Income grow next year ____________________________________________?

Invested Capital for Fiscal 2020 and Fiscal 2019 were _____________________ and ___________________?

What was NOPAT and ROIC for FISCAL 2020 ____________________ and ___________________?

Calculate FCFF for Fiscal 2020 using two approaches, change in operating accounts; and change in invested capital. Show how the two are the same _____________________________________________________ and ____________________________________________________.

Using the previously calculated FCFF and NOPAT, what is the reinvestment rate on Invested Capital for Fiscal 2020 _______________________________________________?

IF, the company maintains the same ROIC and reinvestment rates for next year, how quickly should Invested Capital and NOPAT grow next year ____________________________________________?

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

Principles Of Finance

Authors: Besley, Scott Besley, Eugene F Brigham, Brigham

4th Edition

0324655886, 9780324655889

More Books

Students also viewed these Finance questions

Question

3. It is the commitment you show that is the deciding factor.

Answered: 1 week ago