Question
Using XYZ Company's income statements and balance sheets below, compute the company's cash conversation cycle (CCC). 2015 2014 Assets Cash $ 85,632 $ 84,530 Accounts
Using XYZ Company's income statements and balance sheets below, compute the company's cash conversation cycle (CCC).
| 2015 | 2014 |
Assets |
|
|
Cash | $ 85,632 | $ 84,530 |
Accounts receivable | 878,000 | 778,000 |
Inventories | 1,716,480 | 1,820,330 |
Total current assets | $ 2,680,112 | $ 2, 682,860 |
Gross fixed assets | 1,197,160 | 1,197,160 |
Less accumulated depreciation | 380,120 | 390,255 |
Net fixed assets | $ 817,040 | $ 806,905 |
Total assets | $ 3,497,152 | $ 2,690,930 |
Liabilities and Equity |
|
|
Accounts payable | $ 436,800 | $ 525,700 |
Accruals | 408,000 | 395,000 |
Notes payable | 300,000 | 300,000 |
Total current liabilities | $ 1,144,800 | 1,220,700 |
Long-term debt | 400,000 | 400,000 |
Common stock | 1,721,176 | 1,721,176 |
Retained earnings | 231,176 | 281,280 |
Total equity | $ 1,952,352 | $ 2,002,456 |
Total liabilities and equity | $ 3,497,152 | $3,623,156 |
| 2015 | 2014 |
Sales | $ 8,035,600 | $ 7,860,500 |
Cost of goods sold | 6,875,992 | 6,223,480 |
Other expenses | 550,000 | 425,650 |
Total operating costs excluding deprec. & amort. | $ 7,425,992 | $ 6,649,130 |
EBITDA | $ 609,608 | $ 1,211,370 |
Deprec. & amort. | 115,960 | 135,870 |
Operating income (EBIT) | $ 493,648 | $ 1,075,500 |
Interest expense | 71,008 | 98,002 |
Earnings before taxes | $ 422,640 | $ 977,498 |
Taxes (40%) | 169,056 | 390,999 |
Net income | $ 253,584 | $ 586,499 |
|
|
|
EPS | $ 1.014 | $ 2.346 |
DPS | $ 0.220 | $ 0.220 |
Book value per share | $ 7.809 | $ 8.009 |
Stock price | $ 12.17 | $ 14.02 |
Shares outstanding | 250,000 | 250,000 |
Tax rate | 40.00% | 40.00% |
Lease payments | 30,000 | 35,000 |
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