All multiple-choice questions are based on the financial statement below. FINM3005 Unicycle Company: Financial Data Year...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
All multiple-choice questions are based on the financial statement below. FINM3005 Unicycle Company: Financial Data Year (Smillion) Income Statement Sales of Unicycles Dividends Income Cost of Goods Sold SG&A Expenses (Operating) Gain on Asset Sales Depreciation EBIT Net Interest Pre-Tex Profit Tax Net Profit Balance Sheet Assets Operating Cash and Equivalents Trade Receivables Inventory Financial Investments Property. Plant and Equipment Total Assets Funding Trade Payables Debt (Note: Trading at par) Ordinary Equity Total Funding Additional information: Number of issued shares (in million) Shares issued end of March 2020 (in million) Share price Equity Beta Expected market return 10-year government bond yield Implied interest rate Tax rate Capital structure Assumptions for 2023 onwards Simplifying conventions What is the company's NOPLAT for the financial year 2022? 2020 (Actual) 2021 (Forecast) 2022 (Forecast) 550.0 600.0 700.0 10.0 10.0 10.0 -220.0 -240.0 -280.0 -130.0 -165.0 -180.0 -20.0 -10.0 -5.0 -15.0 -20.0 -25.0 175.0 175.0 220.0 -14.0 -30.4 -32.9 161.0 144.6 187.1 -48.3 -43.4 -56.1 112.7 101.2 131.0 45.0 62.0 70.0 110.0 120.0 140.0 95.0 120.0 140.0 150.0 180.0 200.0 500.0 600.0 700.0 900.0 1082.0 12500 120.0 180.0 210.0 380.0 410.8 427.8 400.0 491,2 612.2 900.0 1082.0 1250.0 220 60 $7.00 1.20 8.0% 2.0% 8.0% 30% Currently at long-term target Growth of 3.0% (revenues, NOPLAT, FCF, etc) RONIC of 8.0% Tax rate of 30% applies to all income All cash flows occur at year-end Fiscal year ends are also calendar year ends We are currently standing at the end of year 2020 Use beginning-of-the-year balance sheet values for ratio calculations. e.g. ROIC, = NOPLAT, / IC ROA, NI,/ Total Asset F F F What is the company's NOPLAT for the financial year 2022? Select one: O a. $147.0 O b. $157.5 O c. $154.0 O d. $210.0 O e. $150.5 What is the operating invested capital (IC) for financial year 2022? Select one: O a. $1040.0 O b. $1050.0 O c. $840.0 O d. $1250.0 Oe. $412.2 What is the free cash flow from operations (FCF) for financial year 2022? Select one: O a. $7.5 O b. $32.5 O c. $50.5 O d. $2.5 O e. $157.5 What is the Capital Turnover for financial year 2022? Select one: O a. 0.77 O b. 0.78 O c. 0.97 O d. 0.83 O e. 1.02 All multiple-choice questions are based on the financial statement below. FINM3005 Unicycle Company: Financial Data Year (Smillion) Income Statement Sales of Unicycles Dividends Income Cost of Goods Sold SG&A Expenses (Operating) Gain on Asset Sales Depreciation EBIT Net Interest Pre-Tex Profit Tax Net Profit Balance Sheet Assets Operating Cash and Equivalents Trade Receivables Inventory Financial Investments Property. Plant and Equipment Total Assets Funding Trade Payables Debt (Note: Trading at par) Ordinary Equity Total Funding Additional information: Number of issued shares (in million) Shares issued end of March 2020 (in million) Share price Equity Beta Expected market return 10-year government bond yield Implied interest rate Tax rate Capital structure Assumptions for 2023 onwards Simplifying conventions What is the company's NOPLAT for the financial year 2022? 2020 (Actual) 2021 (Forecast) 2022 (Forecast) 550.0 600.0 700.0 10.0 10.0 10.0 -220.0 -240.0 -280.0 -130.0 -165.0 -180.0 -20.0 -10.0 -5.0 -15.0 -20.0 -25.0 175.0 175.0 220.0 -14.0 -30.4 -32.9 161.0 144.6 187.1 -48.3 -43.4 -56.1 112.7 101.2 131.0 45.0 62.0 70.0 110.0 120.0 140.0 95.0 120.0 140.0 150.0 180.0 200.0 500.0 600.0 700.0 900.0 1082.0 12500 120.0 180.0 210.0 380.0 410.8 427.8 400.0 491,2 612.2 900.0 1082.0 1250.0 220 60 $7.00 1.20 8.0% 2.0% 8.0% 30% Currently at long-term target Growth of 3.0% (revenues, NOPLAT, FCF, etc) RONIC of 8.0% Tax rate of 30% applies to all income All cash flows occur at year-end Fiscal year ends are also calendar year ends We are currently standing at the end of year 2020 Use beginning-of-the-year balance sheet values for ratio calculations. e.g. ROIC, = NOPLAT, / IC ROA, NI,/ Total Asset F F F What is the company's NOPLAT for the financial year 2022? Select one: O a. $147.0 O b. $157.5 O c. $154.0 O d. $210.0 O e. $150.5 What is the operating invested capital (IC) for financial year 2022? Select one: O a. $1040.0 O b. $1050.0 O c. $840.0 O d. $1250.0 Oe. $412.2 What is the free cash flow from operations (FCF) for financial year 2022? Select one: O a. $7.5 O b. $32.5 O c. $50.5 O d. $2.5 O e. $157.5 What is the Capital Turnover for financial year 2022? Select one: O a. 0.77 O b. 0.78 O c. 0.97 O d. 0.83 O e. 1.02
Expert Answer:
Answer rating: 100% (QA)
1 Answer 1540 Explanation using the formula NOPLAT EBIT x 1 Tax Rate EB... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0077400163
6th edition
Authors: J. David Spiceland, James Sepe, Mark Nelson
Posted Date:
Students also viewed these accounting questions
-
The following information is based on the financial statements of Boeing Company for the year ended December 31, 2007. During 2007 Boeing reported revenues of $66,387 million and net expenses...
-
The data provided in Figure 26.7 are based on the diffusion of O 2 into SiO 2 formed from the oxidation of (100) crystalline silicon at 1000°C. Estimate the diffusion coefficient of O 2 in SiO 2...
-
The following exercises are based on the Colonial Adventure Tours database shown in Figures 1-15 through 1-19 in Chapter 1. No computer work is required. 1. Using the types of entities found in the...
-
Write C++ statements to do the following. a. Declare int variables num1 and num2. b. Prompt the user to input two integers. c. Input the first number in num1 and the second number in num2. d. Output...
-
Lindy Glitter uses a process costing system to track the production of the single product it makes in one department. At the start of November, there were 7,000 units in process that were 100 percent...
-
Assume a five-stage single-pipeline microarchitecture (fetch, decode, execute, memory, write back) and the code in Figure 2.41. All ops are 1 cycle except LW and SW, which are 1 + 2 cycles, and...
-
Chris Nelson, the new assistant controller for Grand Company, is preparing for the firm's year-end closing procedures. On December 30, 2019, a memorandum from the controller directed Nelson to make a...
-
Using Excel or another program, estimate the linear OLS demand regression for the iTunes focus group data in the Managerial Solution. What is the R2? What are the coefficient estimates, the standard...
-
Assuming the following information, what would Apple's Free Cash Flow be -- to the nearest whole number (no decimal places)! Operating Income: 116 Effective Tax Rate: 0.19 Dep & Amort: 21 Capital...
-
"I'll never understand this accounting stuff," Blake Dunn yelled, waving the income statement he had just received from his accountant in the morning mail. "Last month, we sold 1,000 stuffed State...
-
Your friend is asking for advice on how to lower his or her income taxes in the future. Your friend works as an accountant for a business. Your friend is single, lives by himself/herself and is a...
-
Discuss how the reference portion of a MOSFET current source can be designed with MOSFETs only.
-
What is meant by matched transistors and why are matched transistors important in the design of diff-amps?
-
Build a bivariate stochastic volatility model for the monthly log returns of Ford Motors stock and the S&P composite index for the sample period from January 1965 to December 2008. Discuss the...
-
Can a piecewise linear model of the transistor be used in the analysis of the Widlar current source? Why or why not?
-
What is the primary advantage of using an active load?
-
You have 15 shirts in your closet, three red, four blue, five pink, and three white, that are appropriate for work. If you select a shirted random, what is the probability that you will choose a...
-
Evaluate the integral, if it exists. Jo y(y + 1) dy
-
Indicate with the appropriate letter the nature of each adjustment described below: Type of Adjustment A. Change in principle B. Change in estimate C. Correction of an error D. Neither an accounting...
-
The following condensed income statements of the Jackson Holding Company are presented for the two years ended December 31, 2011 and 2010: On October 15, 2011, Jackson entered into a tentative...
-
Refer to the most recent financial statements and related disclosure notes of Walmart Stores, Inc. You can find these at the Walmart website, walmartstores.com, or by using Edgar at www.sec.gov....
-
After a delicious meal at the well-known French restaurant La Racine et Puissance Rationelle, critic Ivor Smallbrain notices that the bill comes to \(x\) pounds, \(y\) pence, where \(x\) and \(y\)...
-
Show that the decimal expression for \(\sqrt{2}\) is not periodic.
-
Express the decimal \(1 . \overline{813}\) as a fraction \(\frac{m}{n}\) (where \(m\) and \(n\) are integers).
Study smarter with the SolutionInn App