Use the accompanying financial statements for Johnson Manufacturing, Inc. and the industry average ratios to answer...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Use the accompanying financial statements for Johnson Manufacturing, Inc. and the industry average ratios to answer all the questions that follow. The company stock trades at $23 per share. Johnson Manufacturing, Inc. Income Statement (in Millions of Dollars)) Save Net sales Operating costs excluding depreciation and amortization Earnings before interest, taxes, depreciation, and amortization (EBITDA) Depreciation Amortization Depreciation and amortization Earnings before interest and taxes (EBIT, or operating income) Less interest Earnings before taxes (EBT) Taxes (40%) Net income before preferred dividends Preferred dividends Net income Common dividends 2020 $3,000.0 2,616.2 $ 383.8 100.0 0.0 $ 100.0 $ 283.8 88.0 S 195.8 78.3 $ 117.5 4.0 $ 113.5 $ 57.5 2019 $2,850.0 2,497.0 S 353.0 90.0 0.0 $ 90,0 263.0 60.0 S 203.0 81.2 S 121.8 4.0 $117.8 $ 53.0 Johnson Manufacturing, Inc. Balance Sheet (in Millions of Dollars) 2020 LIABILITIES AND EQUITY S 10 Accounts payable 375 Notes payable 615 Accruals ASSETS Cash and marketable securities Accounts receivable Inventories Total current assets Net plant and equipment Total assets Industry Average Ratios Ratio Current ratio Days' Sales Outstanding Inventory turnover (based on sales instead of cost of goods sold) Fixed asset turnover $1,000 1,000 Total asset turnover $2,000 2019 $ 80 315 415 $ 810 870 $1,680 Total current liabilities Long-term bonds Total liabilities Preferred stock (400,000 shares) Common stock (50,000,000 shares) Retained earnings Total common equity Total liabilities and equity Industry Average (2020) 4.2 9.0X 36 days 3.0X 1.8X 2020 $ 60 110 140 S 310 754 $1,064 40 130 766 S 896 $2,000 2019 $ 30 60 130 $ 220 580 $ 800 40 130 710 $ 840 $1,680 Construct a statement of cash flows for Johnston Manufacturing, Inc. for 2020. What is the net cash flow provided by financing activities? O $162.5 million O $165.8 million O $167.9 million O $168.7 million What is the operating cash flow of the company in 2020? O $268.5 million $270.3 million O $271.8 million O $272.4 million Use the accompanying financial statements for Johnson Manufacturing, Inc. and the industry average ratios to answer all the questions that follow. The company stock trades at $23 per share. Johnson Manufacturing, Inc. Income Statement (in Millions of Dollars)) Save Net sales Operating costs excluding depreciation and amortization Earnings before interest, taxes, depreciation, and amortization (EBITDA) Depreciation Amortization Depreciation and amortization Earnings before interest and taxes (EBIT, or operating income) Less interest Earnings before taxes (EBT) Taxes (40%) Net income before preferred dividends Preferred dividends Net income Common dividends 2020 $3,000.0 2,616.2 $ 383.8 100.0 0.0 $ 100.0 $ 283.8 88.0 S 195.8 78.3 $ 117.5 4.0 $ 113.5 $ 57.5 2019 $2,850.0 2,497.0 S 353.0 90.0 0.0 $ 90,0 263.0 60.0 S 203.0 81.2 S 121.8 4.0 $117.8 $ 53.0 Johnson Manufacturing, Inc. Balance Sheet (in Millions of Dollars) 2020 LIABILITIES AND EQUITY S 10 Accounts payable 375 Notes payable 615 Accruals ASSETS Cash and marketable securities Accounts receivable Inventories Total current assets Net plant and equipment Total assets Industry Average Ratios Ratio Current ratio Days' Sales Outstanding Inventory turnover (based on sales instead of cost of goods sold) Fixed asset turnover $1,000 1,000 Total asset turnover $2,000 2019 $ 80 315 415 $ 810 870 $1,680 Total current liabilities Long-term bonds Total liabilities Preferred stock (400,000 shares) Common stock (50,000,000 shares) Retained earnings Total common equity Total liabilities and equity Industry Average (2020) 4.2 9.0X 36 days 3.0X 1.8X 2020 $ 60 110 140 S 310 754 $1,064 40 130 766 S 896 $2,000 2019 $ 30 60 130 $ 220 580 $ 800 40 130 710 $ 840 $1,680 Construct a statement of cash flows for Johnston Manufacturing, Inc. for 2020. What is the net cash flow provided by financing activities? O $162.5 million O $165.8 million O $167.9 million O $168.7 million What is the operating cash flow of the company in 2020? O $268.5 million $270.3 million O $271.8 million O $272.4 million
Expert Answer:
Answer rating: 100% (QA)
SOLUTION To construct the statement of cash flows for Johnson Manufacturing Inc for 2020 we need to ... View the full answer
Related Book For
Corporate Finance A Focused Approach
ISBN: 978-1305637108
6th edition
Authors: Michael C. Ehrhardt, Eugene F. Brigham
Posted Date:
Students also viewed these corporate finance questions
-
The following jobs can be used for job analysis utilizing the road map to effective compensation: Production personnel, production managers, salespeople, bookkeepers, and office personnel. How job...
-
Use the balance sheet and income statement below to construct a statement of cash flows for Clancy's Dog Biscuit Corporation. Clancy's Dog Biscuit Corporation Balance Sheet as of December 31, 2018...
-
What are the advantages of using an Organizational Network Analysis? What potential ETHICAL issues could companies face by using an ONA? Do you think the benefits outweigh the risks of using an ONA?...
-
Describe what is meant by the supply chain. (1marks) 2. Using examples from the case study, analyse how Nestle's Creating Shared Value contributes to its corporate social responsibility activities....
-
In reviewing the tax rate schedule for a single taxpayer, Chuck notes that the tax on $75,000 is $5,226.25 plus 25 percent of the taxable income over $37,950. What does the $5,226.25 represent?
-
Assume that S&P 500 at close of trading yesterday was 3,040 and the daily volatility of the index was estimated as 1% per day at that time. The parameters in a GARCH(1,1) model are v = 0.000002, a =...
-
Comparative consolidated balance sheets and the intervening income statement for Prime Casinos and its subsidiary Saratoga International Hotels are shown below: Additional information (in millions):...
-
Professor Patricia (Patty) Pate is retired from the Palm Springs Culinary Arts Academy (PSCAA). She is a single taxpayer and is 68 years old. Patty lives at 98 Colander Street, Henderson, NV 89052....
-
please help. Pretty Ltd reported the following information for the year ended 30 June 2021: 2021 2020 Bank overdraft 9.000 4.500 Dividend payable 20,000 18,000 Bank loan 210000180000 Share Capital...
-
In a paint mixing plant, two tanks supply fluids to a mixing cistern. The height, h, of the fluid in the cistern is dependent upon the difference between the input mass flow rate, q, and the output...
-
Consider following Philips Curve. At = vYt + a. Draw Philips curve. (x-axis: Yt, y-axis: An) What is the slope and y-intercept of the curve? b. What is the impact of the change? Should government...
-
Describe how a reverse convertible bond works.
-
What is the logic behind the ARCH method for forecasting yield volatility?
-
What is the breakeven inflation rate and what information does it convey?
-
a. What is implied volatility? b. What are the problems associated with using implied volatility as a measure of yield volatility?
-
How do expropriation and confiscation differ?
-
Does California conform to the TCJA alimony changes? a) Not entirely, California conforms to reporting alimony paid but does not allow an alimony paid deduction. b) Yes, California conforms to the...
-
Three forces with magnitudes of 70pounds, 40 pounds, and 60 pounds act on an object at angles of 30, 45, and 135, respectively, with the positive x-axis. Find the direction and magnitude of the...
-
Counts Accounting's beta is 1.15 and its tax rate is 40%. If it is financed with 20% debt, what is its unlevered beta? Discuss.
-
The Jimenez Corporation's forecasted 2017 financial statements follow, along with some industry average ratios. Calculate Jimenez's 2017 forecasted ratios, compare them with the industry average...
-
Boehm Corporation has had stable earnings growth of 8% a year for the past 10 years and in 2016 Boehm paid dividends of $2.6 million on net income of $9.8 million. However, in 2017 earnings are...
-
Using the Internet, locate and review these sites: a. National Fraud Center b. The Fraud Detectives Consultant Network c. Milberg Weiss Bershad Hynes & Lerach d. Mark R. Simmons e. Communications...
-
Go to the Internet and peruse the AICPA's "Catch Me If You Can" online fraud game.
-
Search the Internet for the company MAX- IMA Group. List the main consequences of corporate fraud.
Study smarter with the SolutionInn App