a.
To compute: The net operating working capital of Company B.
Financial Statements: A part of annual report that is attributed to the financials of the company for an accounting period is called financial statements. These include income statement, statement of
Net Operating Working Capital: The difference of current assets and current liabilities is called working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called net operating working capital.
a.
Answer to Problem 14P
The Company B has net operating working capital of $53,725 and $44,000 in 2015 and 2014, respectively
Explanation of Solution
Solution:
Given (for 2015),
Accounts payable are $10,800.
Accruals are $7,600.
Current assets are $72,125.
Formula to compute net operating working capital,
Substitute $10,800 for accounts payable, $7,600 for accruals and $72,125 for current assets.
Given (for 2014),
Accounts payable are $9,000.
Accruals are $6,000.
Current assets are $59,000.
Formula to compute net operating working capital,
Substitute $9,000 for accounts payable, $6,000 for accruals and $59,000 for current assets.
Therefore the Company B has net operating working capital of $53,725 and $44,000 in 2015 and 2014, respectively.
b.
To compute: The
Free Cash Flow: The cash generated over and above required by business operations and capital expenditure is called free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.
b.
Answer to Problem 14P
The free cash flow in 2015 for Company B is $11,175.
Explanation of Solution
Determine the capital expenditure
Therefore the capital expenditure is $8,000
Determine the free cash flow for 2015
Therefore the free cash flow in 2015 for Company B is $11,175.
c.
To prepare: The statement of
Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.
c.
Answer to Problem 14P
Company B has stockholders’ equity of $82,025 at the end of year 2015.
Explanation of Solution
Statement of stockholders’ equity:
| Shares | Amount |
Retained Earnings |
Total Stockholders’ Equity | |
| Balances, December 31, 2014 | 5,000 | 50,000 | 20,850 | 70,850 |
| Net income, 2015 | 22,350 | |||
| Cash dividends | (11,175) | |||
| Additional to retained earnings | 11,175 | |||
| Balances, December 31, 2015 | 82,025 |
d.
To compute: The economic value added for Company B.
Economic Value Added (EVA): It is a measure along with market value added, to evaluate management’s performance. It considers the
d.
Answer to Problem 14P
The economic value added for Company B is $13,027.50.
Explanation of Solution
Given,
Net operating income is $39,000.
Income tax rate is 40%.
Total invested capital $103,725.
After tax percentage cost of capital is 10%.
Formula to compute economic value added,
Substitute $39,000 for operating income, 40% for tax rate, $97,025 for invested capital and 10% for after tax percentage cost of capital.
Therefore the economic value added for Company B is $13,027.50.
Working note:
Calculation of total invested capital,
e.
To compute: The market value added for Company B in 2015.
Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.
e.
Answer to Problem 14P
The market value added for Company B in 2015 is $17,975.
Explanation of Solution
Given,
Book value of common equity is $50,000.
Stock price is $20 per share.
Number of shares outstanding are 5,000.
Formula to compute market value added,
Substitute $50,000 for common book value of equity, $20 for stock price and 5,000 for number of shares outstanding.
Therefore the market value added for Company B in 2015 is $17,975.
Want to see more full solutions like this?
Chapter 3 Solutions
Bundle: Fundamentals of Financial Management, 14th + LMS Integrated for MindTap Finance, 1 term (6 months) Printed Access Card
- Profitability and Asset Management Ratios You are thinking of investing in Nikki T's, Inc. You have only the following information on the firm at year-end 2015: net income is $250,000, total debt is $2.5 million, and debt ratio is 55 percent. What is Nikki T's ROE for 2015?arrow_forwardCompany E reports net income of $100,000 for 2015. Assume the income is earned evenly throughout the year. Dividends of $10,000 are paid on December 31. What will Company R report as investment income under the following ownership situations, if: a. Company R owns a 10% interest from July 1 to December 31? b. Company R owns a 10% interest from January 1 to June 30 and a 25% interest from July 1 to December 31? c. Company R owns a 30% interest from January 1 to June 30 and a 10% interest from July 1 to December 31?arrow_forwardDetermine the Retained Earnings balance on December 31, 2015 based on the following: 2014 Revenues: $1,500,000 2016 Revenues: $1,800,000 Retained Earnings Balance (December 31, 2014): $380,000 2015 Expenses: $1,200,000 Total Liabilities: $285,000 Total Current Asset: $900,000 Dividend rate: 20% of net income. A : $620,000 B : $1,280,000 C : $500,000 D : $860,000arrow_forward
- Previous Nex You are a financial Manager of Chevron Corp You need to assess the effectiveness of working capital management.of the company for 2018 using the following data What is th 2018 Payable turnover? 2017 Accoun Receivable 15 353 000 2018 Account Receivable 15,050 000 2017 Inventory = 5 585 000 2018 Inventory = 5 704.000 2017 Accounts Payable = 14 565.000 2018 Accounts Payable = 13 953 000 2017 Sales = 134 674 000 2018 Sales = 158 902.000 2017 Cost of Sales = 96 114.000 2018 Cost of Sales = 113 997 000 2017 Purchases = 95 114 000 2018 Purchases 123 435.000arrow_forwardRequirement: Use the 2015 data for Prince Company. Assume a stock price of $28 per share. Compute the ratios. Prince Company paid $7,000 out in dividends for the year. Show how you can figure out that the company paid $7,000 out in dividends for the year. 2015 2014 Income Statement Sales revenue 190,000 167,000 Cost of goods sold 112,000 100,000 Gross profit 78,000 67,000 Operating expenses and interest expenses 56,000 53,000 Pretax income 22,000 14,000 Income tax 8,000 4,000 Net income 14,000 10,000 Balance Sheet Cash 4,000 7,000 Accounts receivable (net) 14,000 18,000 Inventory 40,000 34,000 Operational assets (net) 45,000 38,000 Total assets 103,000 97,000 Current liabilities (no interest) 16,000 17,000 Long-term liabilities (10% interest) 45,000 45,000 Common stock (par $5) 30,000…arrow_forwardG. C. Murphey’s 2016 financial statements show average shareholders’ equity of $20,412 million, net income of $5,040 million, and average total assets of $86,700 million.How much is G. C. Murphey’s return on assets for the year? Question 21 options: A) 4.77% B) 5.81% C) 11.42% D) 24.69%arrow_forward
- TOPIC: Financial Statement Analysis1. Calculate the debt ratio of a company that as an equity multiplier of 2.5 2. A company's sales last year were $615,000 and its net income was $45,800. It has $465,000 in assets financed only by common equity. Determine the profit margin needed to achieve a 14.5% ROE. Use 4 decimal places in your final answer. Express in percentage3. Net income for 2020 was P1,825,600. In 2021, it decreased by 53%. Still using the 2020 net income as the base year, by 2022, net income increased by 130%. Determine the net income for 2021 and 2022, respectively. 4. P240,000 will be deposited in a fund at the beginning of each six months for 5 yrs. Using 11% as the interest rate compounded semiannually, compute how much is in the fund at the end of 4 ½ years just after the last deposit. (use 2 decimal places for your final answer) 5. A company has $6,435,000 in common equity and 1,063,000 in outstanding shares. Shares sell at a price of $30.70 each. Calculate the…arrow_forwardFor years ended December 31 Equity Investee Financial Summary, $ millions 2018 2017 2016 Net sales... Gross margin Net income.. Cummins' share of net income. $7,352 $7,050 $5,654 1,373 1,422 1,182 647 680 499 $ 336 $ 308 $ 260 Royalty and interest income.. 58 49 41 Total equity, royalty and interest from investees... $ 394 $ 357 $ 301 Current assets $3,401 1,449 $3,416 1,379 Noncurrent assets Current liabilities.. Noncurrent liabilities.. Net assets... (2,669) (218) (2,567) (237) $1,963 $1,991 Cummins' share of net assets $1,144 $1,116 a. What assets and liabilities of unconsolidated affiliates are omitted from Cummins' balance sheet as a result of the equity method of accounting for those investments? b. Do the liabilities of the unconsolidated affiliates affect Cummins directly? Explain. c. How does the equity method impact Cummins' ROE and its RNOA components (net operating asset turnover and net operating profit margin)?arrow_forwardFIND ROE( RETURN ON EQUITY) USING THE FOLLOWING INFORMATION Years Revenue ($M) Net Income ($M) 2012 221.8 2.9 2013 473.8 20.2 2014 627.7 36.4 2015 947.8 45.0 2016 1,015.5 50.3 2017 1,046.2 64.9 2018 1,293.2 90.4 Exhibit 2 Years Total Assets ($M) Fixed Assets ($M) Current Assets ($M) Total Equity ($M) Retained Earnings ($M) 2012 430 286 144 293 12.8 2013 956 501 455 558 33.0 2014 922 668 324 620 69.4 2015 1103 796 307 665 114.4 2016 1120 835 285 729 164.7 2017 1294 738 556 805 229.6 2018 2053 703 1350 934 320…arrow_forward
- Smiltons Total Assets Net Income Sales Equity 2018 $241,225 $8,004 $535,845 $79,746 2017 11,834 520,549 85,656 2016 16,372 505,383 85,578 224,974 218,708 a. Compute return on equity (ROE) for the two recent years. b. Compute return on assets (ROA) for the two recent years. c. Compute profit margin (PM) for the two recent years. d. Compute asset turnover (AT) for the two recent years. • Round ROE, ROA and PM to one decimal place (example: 0.2345 = 23.5%). Round AT to two decimal places (example: 1.35). ROE ROA PM AT 2018 9.7% * 3.4 * 1.5% x 2.3 x 2017 13.8% x 5.3% x 2.3% * 2.35 x e. Which of the following best explains the change in ROA during 2018? The company's profitability weakened considerably. The company's asset productivity weakened considerably. * The company had higher sales in 2018. The company had higher assets 2018. Week 1 Homarrow_forwardCash flow to owners. Use the data from the following financial statements in the popup window,. The company paid interest expense of $18,900 for 2017 and had an overall tax rate of 40% for 2017. Find the cash flow to owners for 2017 by parts and total, with the parts being dividends paid and increases in borrowing from owners (change in common stock and paid-in-surplus). The distributed earnings is $ Net new borrowing from owners is $ The cash flow to owners is $ (Round to the nearest dollar.) (Round to the nearest dollar.) (Round to the nearest dollar.)arrow_forwardThe Carla Vista Market, Inc., balance sheet for the fiscal year ending September 25, 2016 included the following: total current assets of $2,220 million, total assets of $6,299 million, total current liabilities of $1,249 million, and total liabilities of $2,030 million. What was the company's net working capital on September 25, 2015? (Enter answer in thousands.)arrow_forward
Fundamentals Of Financial Management, Concise Edi...FinanceISBN:9781337902571Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning