Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The corporate tax rate is 40%. The following financial statement and reports were made available by the finance department for analysis: Computron's Income Statement 2019
The corporate tax rate is 40%.
The following financial statement and reports were made available by the finance department for analysis:
Computron's Income Statement | ||
2019 | 2020 | |
Net sales | 2,059,200 | 3,500,640 |
Cost of Goods Sold | 1,718,400 | 2,988,000 |
Other Expenses | 204,000 | 432,000 |
Depreciation and amortization | 11,340 | 70,176 |
Total Operating Costs | 1,933,740 | 3,490,176 |
Earnings before interest and taxes (EBIT) | 125,460 | 10,464 |
Less interest | 37,500 | 105,600 |
Pre-tax earnings | 87,960 | (95,136) |
Taxes (40%) | 35,184 | (38,054) |
Net Income | 52,776 | (57,082) |
Computron's Balance Sheet | ||
Assets | ||
Cash and equivalents | 5,400 | 4,369 |
Short-term investments | 29,160 | 12,000 |
Accounts receivable | 210,720 | 379,296 |
Inventories | 429,120 | 772,416 |
Total current assets | 674,400 | 1,168,081 |
Gross fixed assets | 294,600 | 721,770 |
Less: Accumulated depreciation | 87,720 | 157,896 |
Net plant and equipment | 206,880 | 563,874 |
Total assets | 881,280 | 1,731,955 |
Liabilities and equity | ||
Accounts payable | 87,360 | 194,400 |
Notes payable | 120,000 | 432,000 |
Accruals | 81,600 | 170,976 |
Total current liabilities | 288,960 | 797,376 |
Long-term bonds | 194,059 | 600,000 |
Common Stock | 276,000 | 276,000 |
Retained Earnings | 122,261 | 58,579 |
Total Equity | 398,261 | 334,579 |
Total Liabilities and Equity | 881,280 | 1,731,955 |
- Explain to the chairman of the board three properties of future cashflows that would likely help increase Computron's value.
- What is Computron's net operating profit after taxes (NOPAT) for 2020?
- Calculate Computron's free cash flow for 2020 if net investment in total operating capital is $671,419.
- Explain to the chairman of the board five uses of free cash flow to help maximize the value of the firm.
- Explain Economic Value Added (EVA) and compute Computron's EVA for 2020 if total net operating capital is $1,354,579? The company's weighted average cost of capital (WACC) is 10.0%.
- Calculate the following profitability ratios for Computron in 2020:
- Operating profit margin
- Return on assets (ROA)
- Return on equity (ROE)
- Basic Earning Power (BEP)
- Calculate the following asset management ratios for Computron in 2020:
- total assets turnover
- Days sales outstanding (DSO)
- Calculate the following liquidity and debt management ratios for Computron in 2020:
- Current ratio
- Quick ratio
- Debt-to-assets ratio
- Times-interest earned ratio
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started