Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

the following is the exact same info presented differently... please include all excel formulas used, for the yellow boxes, i really need to learn excel

image text in transcribed

the following is the exact same info presented differently... please include all excel formulas used, for the yellow boxes, i really need to learn excel

The Henley Corporation is a privately held company specializing in lawn care products and services. The most recent financial statements are shown below.
Income Statement for the Year Ending December 31 (Millions of Dollars)
2012
Net Sales $ 800.0
Costs (except depreciation) $ 576.0
Depreciation $ 60.0
Total operating costs $ 636.0
Earning before int. & tax $ 164.0
Less interest $ 32.0
Earning before taxes $ 132.0
Taxes (40%) $ 52.8
Net income before pref. div. $ 79.2
Preferred div. $ 1.4
Net income avail. for com. div. $ 77.9
Common dividends $ 31.1
Addition to retained earnings $ 46.7
Number of shares (in millions) 10
Dividends per share $ 3.11
Balance Sheets for December 31 (Millions of Dollars)
Assets 2012 Liabilities and Equity 2012
Cash $ 8.0 Accounts Payable $ 16.0
Marketable Securities 20.0 Notes payable 40.0
Accounts receivable 80.0 Accruals 40.0
Inventories 160.0 Total current liabilities $ 96.0
Total current assets $ 268.0 Long-term bonds $ 300.0
Net plant and equipment 600.0 Preferred stock $ 15.0
Total Assets $ 868.0 Common Stock (Par plus PIC) $ 257.0
Retained earnings 200.0
Common equity $ 457.0
Total liabilities and equity $ 868.0
Projected ratios and selected information for the current and projected years are shown below.
Inputs Actual Projected Projected Projected Projected
2012 2013 2014 2015 2016
Sales Growth Rate 15% 10% 6% 6%
Costs / Sales 72% 72% 72% 72% 72%
Depreciation / Net PPE 10% 10% 10% 10% 10%
Cash / Sales 1% 1% 1% 1% 1%
Acct. Rec. / Sales 10% 10% 10% 10% 10%
Inventories / Sales 20% 20% 20% 20% 20%
Net PPE / Sales 75% 75% 75% 75% 75%
Acct. Pay. / Sales 2% 2% 2% 2% 2%
Accruals / Sales 5% 5% 5% 5% 5%
Tax rate 40% 40% 40% 40% 40%
Weighted average cost of capital (WACC) 10.5% 10.5% 10.5% 10.5% 10.5%
a. Forecast the parts of the income statement and balance sheets necessary to calculate free cash flow.
Partial Income Statement for the Year Ending December 31 (Millions of Dollars)
Actual Projected Projected Projected Projected
2012 2013 2014 2015 2016
Net Sales $ 800.0
Costs (except depreciation) $ 576.0
Depreciation $ 60.0
Total operating costs $ 636.0
Earning before int. & tax $ 164.0
Partial Balance Sheets for December 31 (Millions of Dollars)
Actual Projected Projected Projected Projected
Operating Assets 2012 2013 2014 2015 2016
Cash $ 8.0
Accounts receivable $ 80.0
Inventories $ 160.0
Net plant and equipment $ 600.0
Operating Liabilities
Accounts Payable $ 16.0
Accruals $ 40.0
b. Calculate free cash flow for each projected year. Also calculate the growth rates of free cash flow each year to ensure that there is constant growth (i.e., the same as the constant growth rate in sales) by the end of the forecast period.
Actual Projected Projected Projected Projected
Calculation of FCF 2012 2013 2014 2015 2016
Operating current assets
Operating current liabilities
Net operating working capital
Net PPE
Net operating capital
NOPAT
Investment in operating capital na
Free cash flow na
Growth in FCF na na
Growth in sales
d. Calculate the value of operations and MVA. (Hint: first calculate the horizon value at the end of the forecast period, which is equal to the value of operations at the end of the forecast period. Assume that the annual growth rate beyond the horizon is 6 percent.)
Actual Projected Projected Projected Projected
2012 2013 2014 2015 2016
Free cash flow
Long-term constant growth in FCF
Weighted average cost of capital (WACC) 10.5% 10.5% 10.5% 10.5% 10.5%
Horizon value
FCF in Years 1-3 and FCF4 + horizon value in Year 4
Value of operations (PV of FCF + HV)
Operating capital
Market value added (MVA=Market value of company - book value of company = Value of operations - Operating capital)
e. Calculate the price per share of common equity as of 12/31/2012.
Actual
2012
Value of Operations
Plus Value of Mkt. Sec.
Total Value of Company
Less Value of Debt
Less Value of Pref.
Value of Common Equity
Divided by number of shares
Price per share
The Henley Corporation privately held company specialii predunts and services. for the Year Endi 31 (lillien Net Sales ming before Earning before before pre Number h (in millions) Dividends pel Balance Sheets for December illions of Dollast Lkablicks and Equicy Total ntliabilitiet Longterm bonds Net plac and equipment Retrined earningn equity Projected rojectad years Actaal Projected Projected Projeclad Projecoed Sales Grorth Rate Net PPE 10s 10s. Aert Rec Nee PPE Sal Weighted average cest ef (MAC) the panes ofthe income statement essary calculate free the Year Ending Dec Projected Projected Projected Prejetted Co (except depreciation Depreciation ming before Partial Balance Sheuts for December 11 Projected Prejected Projected Projetoed Net plant and equipment erating Liabilites Payable B1 b Calculate free cash fow for each projected ye of free cash flow lesl by att period, acteal Projected Prejected Projeclad Projeuned Net operating working capital Neeopenting capital Invesment in operating capital ath Calculata the value operati lee operations the end of the forecast period. Assume that erizen is 6 percent) rowth rate bey acteal Projected Prejecad Projeclad Praiened 2014 2015 2015 nstant growth in FCF Long-term average of operati operating capital added Mnrket of of company Valve of epelations-Operatina capital the price per share of of Operati quity Divided by mmber shy per shi

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

Cases In Financial Management

Authors: I.M. Pandey

3rd Edition

0071333428, 978-0071333429

More Books

Students also viewed these Finance questions

Question

1. Explain how business strategy affects HR strategy.

Answered: 1 week ago