Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1. You standardize a companys financial statements as follows. Following the example of Bega Cheese in the textbook, please calculate the following items: a. NOPAT

1. You standardize a company’s financial statements as follows. Following the example of Bega Cheese in the textbook, please calculate the following items:

            a. NOPAT

            b. Net operating working capital

c. Net long-term assets

            d. Net debt

BALANCE SHEET

ASSETS

INCOME STATEMENT

Cash and Marketable Securities

11,511.00

Accounts Receivable

4,430.00

Sales

35,200.00

Inventory

2,650.00

Cost of Goods Sold

11,234.00

Other Current Assets

2,988.00

Gross Profit

23,966.00

Total Current Assets

21,579.00

SG&A

13,179.00

Other Operating Expenses

1,703.00

Long-Term Tangible Assets

16,672.00

Operating Income

9,084.00

Long-Term Intangible Assets

26,909.00

Investment Income

0.00

Other Long-Term Assets

7,663.00

Other Income, net of Other Expense

4,425.00

Total Long-Term Assets

51,244.00

     Other Income

5,312.00

Total Assets

72,823.00

     Other Expense

887.00

Net Interest Expense (Income)

291.00

LIABILITIES

     Interest Income

317.00

Accounts Payable

1,887.00

     Interest Expense

608.00

Short-Term Debt

9,376.00

Non-controlling interests

50.00

Other Current Liabilities

7,245.00

Pretax Income

13,168.00

Total Current Liabilities

18,508.00

Tax Expense

2,384.00

Unusual Gains, Net of Unusual Losses

1,025.00

Long Term Debt

14,041.00

Net Income

11,809.00

Deferred Taxes

4,163.00

Preferred Dividends

0.00

Other Long-Term Liabilities

4,794.00

Net Income to Common

11,809.00

Total Long-Term Liabilities

22,998.00

Total Liabilities

41,506.00

SHAREHOLDERS' EQUITY

Non-controlling interests

314.00

Preferred Stock

0.00

Common Shareholder's Equity

31,003.00

Total Shareholder's Equity

31,003.00

TOTAL LIABILITIES & EQUITY

72,823.00

Step by Step Solution

3.40 Rating (150 Votes )

There are 3 Steps involved in it

Step: 1

a NOPAT Operating Income Tax Expenses 9084 1810 of 9084 9084 164420 743980 Tax 2384 13168 ... 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

Accounting Principles

Authors: Jerry Weygandt, Paul Kimmel, Donald Kieso

12th edition

1119132223, 978-1-119-0944, 1118875052, 978-1119132226, 978-1118875056

More Books

Students also viewed these Accounting questions