1. Prepare an economic (market value) balance sheet for The ABC Company as of Year 0...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. Prepare an economic (market value) balance sheet for The ABC Company as of Year 0 using the following information and the financial statements provided in Exhibit Q1. The company's share price is $4.00 and it has 800 shares outstanding. Its debt is trading at a premium, indicating that its market value is equal to 105% of its book value. The company has excess cash and short term securities valued at $2,500 (both at Year 0 and Year -1) that is not necessary to operate the business. Based on the amount and type of debt financing, the company creates $1,000 in value from financing. Exhibit Q1: The ABC Company Income Statement and Balance Sheet (S in millions) Year -1 Year 0 Year -1 Year 0 Balance Sheet - Assets: Balance Sheet - Liabilities & Equity: Accounts Payable Other Current Operating Liabilities Cash & short term securities $ 2,800.0 S 3,000.0 $ 150.0 $ 130.0 Accounts Receivable 690.0 750.0 140.0 170.0 Inventory 340.0 300.0 Total Current Liabilities 290.0 S 300.0 $ 3,830.0 $ 4,050.0 4,500.0 $ 4,290.0 $ 4,800.0 Total Current Assets Long term debt 4,000.0 Net Property, Plant and Equipment 6,030.0 6,220.0 Total Liabilities Total Assets $ 9,860.0 S 10,270.0 Common Stock 4,150.0 4,930.0 Retained Earnings 820.0 550.0 $ 4,970.0 $ 5,480.0 Total Shareholders Equity Total Liabilities and Equities 9,260.0 $ 10,280.0 Income Statement: $ 3,200.0 S 3,500.0 The ABC Company Economic Balance Sheet Revenue Cost of Goods Sold -800.0 -580.0 Gross Margin $ 2,400.0 S 2,920.0 Economic Balance Sheet - Resources / Assets: Year 0 Selling, General & Administrative -370.0 -460.0 Value of the Unlevered Business Operations Operating Income Interest Expense $ 2,030.0 $ 2,460.0 Without Excess Assets: -530.0 -560.0 Value of the Excess Assets: Income Before Taxes $ 1,500.0 $ 1,900.0 Value of the Unleavered Firm: Income Tax Expense (37.5%) -372.0 -392.0 Value Created from Financing: Net Income $ 1,128.0 S 1,508.0 Value of the Firm Economic Balance Sheet - Claim on Resources Value of Debt: Value of Employee Stock Options: Value of Equity: Value of Securities Issued 1. Prepare an economic (market value) balance sheet for The ABC Company as of Year 0 using the following information and the financial statements provided in Exhibit Q1. The company's share price is $4.00 and it has 800 shares outstanding. Its debt is trading at a premium, indicating that its market value is equal to 105% of its book value. The company has excess cash and short term securities valued at $2,500 (both at Year 0 and Year -1) that is not necessary to operate the business. Based on the amount and type of debt financing, the company creates $1,000 in value from financing. Exhibit Q1: The ABC Company Income Statement and Balance Sheet (S in millions) Year -1 Year 0 Year -1 Year 0 Balance Sheet - Assets: Balance Sheet - Liabilities & Equity: Accounts Payable Other Current Operating Liabilities Cash & short term securities $ 2,800.0 S 3,000.0 $ 150.0 $ 130.0 Accounts Receivable 690.0 750.0 140.0 170.0 Inventory 340.0 300.0 Total Current Liabilities 290.0 S 300.0 $ 3,830.0 $ 4,050.0 4,500.0 $ 4,290.0 $ 4,800.0 Total Current Assets Long term debt 4,000.0 Net Property, Plant and Equipment 6,030.0 6,220.0 Total Liabilities Total Assets $ 9,860.0 S 10,270.0 Common Stock 4,150.0 4,930.0 Retained Earnings 820.0 550.0 $ 4,970.0 $ 5,480.0 Total Shareholders Equity Total Liabilities and Equities 9,260.0 $ 10,280.0 Income Statement: $ 3,200.0 S 3,500.0 The ABC Company Economic Balance Sheet Revenue Cost of Goods Sold -800.0 -580.0 Gross Margin $ 2,400.0 S 2,920.0 Economic Balance Sheet - Resources / Assets: Year 0 Selling, General & Administrative -370.0 -460.0 Value of the Unlevered Business Operations Operating Income Interest Expense $ 2,030.0 $ 2,460.0 Without Excess Assets: -530.0 -560.0 Value of the Excess Assets: Income Before Taxes $ 1,500.0 $ 1,900.0 Value of the Unleavered Firm: Income Tax Expense (37.5%) -372.0 -392.0 Value Created from Financing: Net Income $ 1,128.0 S 1,508.0 Value of the Firm Economic Balance Sheet - Claim on Resources Value of Debt: Value of Employee Stock Options: Value of Equity: Value of Securities Issued
Expert Answer:
Answer rating: 100% (QA)
Note Excess cash was withdrawn from cash and securities at market value and ... View the full answer
Related Book For
Financial Analysis with Microsoft Excel
ISBN: 978-1285432274
7th edition
Authors: Timothy R. Mayes, Todd M. Shank
Posted Date:
Students also viewed these accounting questions
-
A market value balance sheet for the Carr Commercial Bank is given below in millions of dollars: The standard deviations and correlations between returns on asset and liability categories (excepting...
-
Using the data presented below: Mike Owjai Manufacturing Balance Sheet For the Year Ended December 31, 2014 Continue to the next page¦ a. Recreate the income statement and balance sheet using...
-
The most recent balance sheet for the Armadillo Dog Biscuit Co. Inc. is shown in the following table. The company is about to embark on an advertising campaign, which is expected to raise sales from...
-
In Problems 4352, graph each system of linear inequalities. State whether the graph is bounded or unbounded, and label the corner points. 0 x y 0 x + y = 1 x + y 7 2x + y 10
-
A random sample of 400 people is taken from a large city in Atlantic Canada. They are asked about their views on the amalgamation of the four provinces in Atlantic Canada. Of the respondents, 190 are...
-
As the drawing shows, a carpenter on a space station has constructed a 30 deg ramp. A rocket moves past the space station with a relative speed of 0.884c in a direction parallel to side x. What does...
-
The center post B of the assembly has an original length of 124.7 mm, whereas posts A and C have a length of 125 mm. If the caps on the top and bottom can be considered rigid, determine the average...
-
Palermo Company estimates that unit sales will be 10,000 in quarter 1; 12,000 in quarter 2; 15,000 in quarter 3; and 18,000 in quarter 4. Using a sales price of $70 per unit, prepare the sales budget...
-
Jarvene Corporation uses the FIFO method of process costing. The following data are for the most recent month of operations in one of the company's processing departments: Units in beginning...
-
Quack Concepts produces its patented drug Metafour (a duck extract used as an antioxidant) in both Hong Kong and the United States. The effective marginal tax rate is 35 percent in the United States...
-
How do you ensure strategies and processes are in place to communicate information associated with the achievement of work responsibilities to all co-workers?
-
Phil Nanere is the partner in charge of the audit for a new client, Western Wonderland (WW). The client engaged Phils audit firm in November 2022, in preparation for the 2023 audit. From January 30,...
-
W&S Partners will need the assistance of auditors in China and the United States and may need derivatives experts to complete the Cloud 9 audit. The other auditors will be asked to provide evidence...
-
The worksheet you completed for the case study question in chapter 8 includes your estimates of the overall risk assessment (ORA) and the acceptable detection risk (DR) in the sales to cash receipts...
-
Powersys is an electricity distribution company based in a large capital city. Its business is to manage the electricity assets, including poles, wires, and other equipment, that are used to deliver...
-
Analyze the events surrounding the sale of FHs land and buildings. Is it a subsequent event? If so, which type? Fabrication Holdings Ltd. (FH) has been a client of KFP Partners for many years. You...
-
1. Harry has an income of $40 to spend on hamburgers and coke. Ron has an income (endowment) of 5 hamburgers and 6 cans of coke, and Ron can freely trade his initial hamburgers and coke. The price of...
-
ABC company leased new advanced computer equipment to STU Ltd on 1 January 2019.STULtd has to pay annual rental of $290,000 starting at 1 January 2019. It is a four years lease with ultimate rental...
-
A computer problem at Southglenn Photography Studios has resulted in incomplete financial statements. Management of the company has asked you to see if you can fill in the missing data. a. Recreate...
-
Congratulations! You have just won the State Lottery. The lottery prize was advertised as an annuitized $105 million paid out in 30 equal annual payments beginning immediately. The annual payment is...
-
You have decided to investigate a number of exchange-traded funds (ETFs) in an attempt to build a diversified portfolio. You believe that the transportation, consumer goods, energy, financials, and...
-
Which forecasting technique is more qualitative, the Delphi method or linear regression?
-
A road-paving crew required 8 hours to repave a 3-mile stretch of road, using \($5,000\) in materials. The crew consisted of three workers who each earn \($25\) an hour. Calculate a multifactor...
-
An automobile assembly plant produced 600 cars during a 5-day workweek. It then produced 500 cars the following week, although it only operated 4 days due to a national holiday. During which week was...
Study smarter with the SolutionInn App