Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Harrison Bicycle Company had the following operating results for 2018-2019. In addition, the company paid dividends in both 2018 and 2019 of $400,000 per

image text in transcribed
image text in transcribed
The Harrison Bicycle Company had the following operating results for 2018-2019. In addition, the company paid dividends in both 2018 and 2019 of $400,000 per year and made capital expenditures in both years of $230,000 per year. The company's stock price in 2018 was $14.20 and $12.50 in 2019. Also in 2019, the industry average earnings multiple for the bicycle Industry was 8 and the free cash flow and sales multiples were 16 and 1.35, respectively. The company is publicly owned and has 1,500,000 shares of outstanding stock at the end of 2019. Balance Sheet, Dec 31, 2019 2018 Cash $ 287,000 $ 120,000 Accounts Receivable $ 545,000 $ 420,000 Inventory $ 470,000 $ 320,000 Total Current Assets $1,302,000 $860,000 Long-lived Assets 1,305,000 1,200,000 Total Assets $2,607,000 $2,060,000 Current Liabilities $ 520,000 $ 320,000 Long-term Debt 800,000 700,000 Shareholder Equity 1,287,000 1,040,000 Total Debt and Equity $2,607,000 $2,060,000 Income Statement, for year ended Dec 31, 2019 2018 Sales $6,450,000 $5,390,000 Cost of Sales 5,165,000 4,400,000 Gross Margin 1,285,000 990,000 Operating Expenses 390,000 530,000 Operating Income 895,000 460,000 Taxes 248,000 199,000 Net Income $ 647,000 $ 261,000 Cash Flow From Operations Net Income Plus Depreciation Expense + Decrease (-inc) in AccRec. and Inv. + Increase (dec) in Cur. Liabl. Cash Flow from Operations 2019 2018 $ 647,000 $261,000 125,000 125,000 (275,000) 200,000 $ 697,000 $386,000 The book value of the company's equity for 2019 is

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_2

Step: 3

blur-text-image_3

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

Finance In Asia Institutions Regulation And Policy

Authors: Qiao Liu, Paul Lejot, Douglas W. Arner

1st Edition

0415423201, 9780415423205

More Books

Students also viewed these Finance questions

Question

2. Discuss budgets commonly used for planning and management.

Answered: 1 week ago