Question
XYZ Corporation Income Statements for year ending December 31 (thousands of dollars) 2014 2013 Sales 1,500.0 1,200.0 Operating costs excluding depreciation 1,275.0 1,020.0 Depreciation 36.0
XYZ Corporation Income Statements for year ending December 31 | ||
| (thousands of dollars) | |
| 2014 | 2013 |
Sales | 1,500.0 | 1,200.0 |
Operating costs excluding depreciation | 1,275.0 | 1,020.0 |
Depreciation | 36.0 | 30.0 |
Earnings before interest & taxes (EBIT) | 189.0 | 150.0 |
Less Interest | 23.3 | 21.7 |
Earnings before taxes | 165.7 | 128.3 |
Taxes (40%) | 66.3 | 51.3 |
Net Income available to common stockholders | 99.4 | 77.0 |
Common dividends | 69.0 | 5.5 |
|
|
|
|
|
|
XYZ Corporation Balance Sheets as of December 31 | ||
| (thousands of dollars) | |
| 2014 | 2013 |
Assets |
|
|
Cash and equivalents | 14.4 | 12.0 |
Short-term investments | 0.0 | 0.0 |
Accounts receivable | 225.0 | 180.0 |
Inventories | 225.0 | 240.0 |
Total current assets | 464.4 | 432.0 |
Net plant and equipment | 360.0 | 300.0 |
Total Assets | 824.4 | 732.0 |
|
|
|
Liabilities and Equity |
|
|
Accounts payable | 135.0 | 108.0 |
Notes payable | 84.0 | 67.0 |
Accruals | 90.0 | 72.0 |
Total current liabilities | 309.0 | 247.0 |
Long-term bonds | 180.0 | 180.0 |
Total liabilities | 489.0 | 427.0 |
|
|
|
Common stock | 55.0 | 55.0 |
Retained earnings | 280.4 | 250.0 |
Common equity | 335.4 | 305.0 |
Total liabilities and equity | 824.4 | 732.0 |
Use the financial statements of the XYZ Corporation to answer problem
What is:
a) the Operating Cash Flow for 2014?
b) the change in Net Working Capital for 2014?
c) Capital Spending for 2014?
d) the Free Cash Flow (or Cash Flow from Assets) for 2014?
Calculate the financial ratio for XYZ Corp. for 14. The industry standard is provided in brackets. Also please comment on how XYZ Corp. fairs to the industry average.
1) Quick Ratio (Acid Test) {Industry average 1.3}
2) Day Sales in Receivables (also known as Average Collection Period) {Industry average 42}
3) Profit Margin {Industry average 5%}
4) Return on Common Equity (ROE) {Industry average 17%}
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