Question: Buckeye Computer, Inc. produces high performance image generators for simulation (including PC-based visual system products)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question: Buckeye Computer, Inc. produces high performance image generators for simulation (including PC-based visual system products) and visual workstations for high-end graphics applications. Its financial statements are shown in Exhibit 1 (excel filed posted on Canvas). You forecast that Buckeye's revenue will grow each year by 15%. Estimate the free cash flows each year for the next five years 2006-2010. Use the following information to make your projections: Use the forecasting ratios provided in Exhibit 2 to project all other items (i.e. apart from sales). Note that all ratios are measured directly relative to sales (e.g. Inventory/Sales). Assume a tax rate of 35%. Income Statement Sales Cost of Goods Sold R&D Expense SG&A Expense Operating Income (EBIT) Interest Expense Earnings before Tax Income Taxes Earnings (NI) Dividends to Retained Eamings Balance Sheet Cash Accounts Receivable Inventory Prepaid Expenses Current Assets EXHIBIT 1 BUCKEYE COMPUTERS, INC. (5 millions) Plant, Property & Equipment (net) Total Assets Accounts Payable Accrued Expenses Short Term Debt Current Liabilities Long Term Debt Net Worth Liabilities & Net Worth 2001 1,604 842 158 367 237 8 229 85 144 0 144 2001 103 219 282 18 622 442 1,064 145 30 41 216 55 793 1,064 2002 2003 2004 1,950 2,240 1,020 1,226 203 240 446 479 281 295 5 290 107 183 6 275 108 167 18 149 2002 58 283 348 22 711 28 155 2003 45 328 420 24 817 521 581 1,232 1,398 177 32 31 240 2005 2,456 3,017 1,517 1,739 278 327 549 402 203 34 522 139 13 126 40 86 45 41 2004 17 349 500 28 894 233 18 19 124 256 375 50 45 40 942 1.097 1.138 1,232 1,398 1,553 659 1,553 14 388 141 247 49 198 2005 30 431 584 32 1,077 747 1,824 285 31 35 351 137 1.336 1,824 EXHIBIT 2 BUCKEYE COMPUTER, INC. Projected Ratics for Future Operation Ratio Cost of Good Sold/Sales R&D Expense/Sales SG&A Expense/Sales Accounts Receivable/Sales Inventory/Sales Prepaid Expenses/Sales Accounts Payable/Sales Accrued Expenses/Sales Net PP&E/Sales Tax Rate Projected Level 55% 10% 21% 14% 18% 1% 9% 1% 25% 35% Question: Buckeye Computer, Inc. produces high performance image generators for simulation (including PC-based visual system products) and visual workstations for high-end graphics applications. Its financial statements are shown in Exhibit 1 (excel filed posted on Canvas). You forecast that Buckeye's revenue will grow each year by 15%. Estimate the free cash flows each year for the next five years 2006-2010. Use the following information to make your projections: Use the forecasting ratios provided in Exhibit 2 to project all other items (i.e. apart from sales). Note that all ratios are measured directly relative to sales (e.g. Inventory/Sales). Assume a tax rate of 35%. Income Statement Sales Cost of Goods Sold R&D Expense SG&A Expense Operating Income (EBIT) Interest Expense Earnings before Tax Income Taxes Earnings (NI) Dividends to Retained Eamings Balance Sheet Cash Accounts Receivable Inventory Prepaid Expenses Current Assets EXHIBIT 1 BUCKEYE COMPUTERS, INC. (5 millions) Plant, Property & Equipment (net) Total Assets Accounts Payable Accrued Expenses Short Term Debt Current Liabilities Long Term Debt Net Worth Liabilities & Net Worth 2001 1,604 842 158 367 237 8 229 85 144 0 144 2001 103 219 282 18 622 442 1,064 145 30 41 216 55 793 1,064 2002 2003 2004 1,950 2,240 1,020 1,226 203 240 446 479 281 295 5 290 107 183 6 275 108 167 18 149 2002 58 283 348 22 711 28 155 2003 45 328 420 24 817 521 581 1,232 1,398 177 32 31 240 2005 2,456 3,017 1,517 1,739 278 327 549 402 203 34 522 139 13 126 40 86 45 41 2004 17 349 500 28 894 233 18 19 124 256 375 50 45 40 942 1.097 1.138 1,232 1,398 1,553 659 1,553 14 388 141 247 49 198 2005 30 431 584 32 1,077 747 1,824 285 31 35 351 137 1.336 1,824 EXHIBIT 2 BUCKEYE COMPUTER, INC. Projected Ratics for Future Operation Ratio Cost of Good Sold/Sales R&D Expense/Sales SG&A Expense/Sales Accounts Receivable/Sales Inventory/Sales Prepaid Expenses/Sales Accounts Payable/Sales Accrued Expenses/Sales Net PP&E/Sales Tax Rate Projected Level 55% 10% 21% 14% 18% 1% 9% 1% 25% 35%
Expert Answer:
Answer rating: 100% (QA)
from Exhibit 1 Now using these values and the provided ratios from Exhibit 2 we can estimate the free cash flows for Buckeye Computer Inc for the next ... View the full answer
Related Book For
Computer Architecture A Quantitative Approach
ISBN: 9780128119051
6th Edition
Authors: John L. Hennessy, David A. Patterson
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
In Problem 10.16, we projected financial statements for Walmart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.17-12.19 (pages 948-950) include the actual amounts for 2012...
-
1. The two taxes paid on most purchases are the amount of each tax is % and and the % respectively. 2. Use the "10% + 5%" method of estimating total cost. Estimated Rounded Cost Item Cost 10% 5%...
-
During the year ended December 31, 2017, Rakai Corporation, a public company, had the following transactions related to investments held for trading purposes: Feb. 1 Purchased 575 IBF common shares...
-
In a one-factor ANOVA with sample sizes n1 = 5, n2 = 7, n3 = 6, n4 = 7, n5 = 5, the test statistic was Fcalc = 2.447. (a) State the hypotheses. (b) State the degrees of freedom for the test. (c) What...
-
Write the symbol for an atom or ion with: a. four electrons, four protons, and five neutrons. b. six electrons, seven protons, and eight neutrons.
-
Jim Heller, accountant for Complete Home Finance, was injured in a boating accident. Another employee prepared the accompanying income statement for the year ended December 31, 2012. The individual...
-
64- 56- 48- 40- 32- 24- PPE Neighbor 16- The graph to the right shows how many pounds of apples and pounds of cherries you and your neighbor can each pick in one week. For example, if you devote all...
-
A lab test is 9 5 percent effective at detecting a certain disease when it is present. When the disease is not present, the test is 9 9 percent effective at declaring the subject negative. If 8...
-
Casey owns an executive placement agency that he operates as a sole proprietorship. Earlier this year, Casey hired his daughter, Brennan, as a placement advisor. Brennan, who recently earned her MBA,...
-
A number of states have legalized marijuana possession and use up to certain levels designated in their laws. Several other states have legalized marijuana possession and use for medicinal purposes,...
-
Draw 10 comparison with explanation between Indian Penal Code and Malaysia Penal Code ?
-
GAF was approached by the AAA Airline to see if it would be interested in auditing AAA. GAF was open to the notion, but disclosed to AAA that it had long audited several other airline companies....
-
Influence of participation in strategic change: Resistance, organizational commitment and change goal achievement - in the 2004 Journal of Change Management. Write an annotation that incorporates the...
-
11. Sketch the solid obtained by rotating the region underneath the graph of the function f(x) = Vx2 + 9 over the interval [0,3] about the y-axis and find its volume.
-
Explain what is meant by vicarious liability and when it is available?
-
In a processor implementing a SC consistency model, the data cache is augmented with a data prefetch unit. Will that alter the SC implementation execution results? Why or why not?
-
The TPU uses fixed-point arithmetic (sometimes also called quantized arithmetic, with overlapping and conflicting definitions), where integers are used to represent values on the real number line....
-
Assume the cache contents of Figure 4.37 and the timing of Implementation 1 in Figure 4.38. What are the total stall cycles for the following code sequences with both the base protocol and the new...
-
Draw a timing diagram for a burst write operation that writes four locations.
-
Draw a UML sequence diagram for a burst read operation with wait states.
-
Draw a UML state diagram for a burst read operation with wait states. One state diagram is for the bus master and the other is for the device being read.
Study smarter with the SolutionInn App