Financial information on AAA Ltd. is shown below. AAA Ltd. Income Statement For the Year Ended...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Financial information on AAA Ltd. is shown below. AAA Ltd. Income Statement For the Year Ended December 31st, 2019 2018 5,375,25 4,025,35 0 0 2,835,45 2,105,83 0 7 1,100,50 1,058,60 0 0 75,500 67,800 1,363,80 793,113 68,925 724,188 217,256 $ 506,932 Sales Cost Of Goods Sold Other Expenses Depreciation Earnings Before Interest and Taxes Interest Expense Earnings Before Taxes Taxes (30%) Net Income ASSETS Cash & Equivalent Short-term investments Inventories Accounts Receivable Total Current Assets Prop, Plant & Equip - Net Total Assets AAA Ltd. Balance Sheet As at December 31st, LIABILITIES & EQUITY Accounts Payable Notes Payable Accruals Short-term Debt Total Current Liabilities Long-Term Debt Ryerson Page 2 of 7 AFF 210 Total Liabilities Common Share Capital Retained Earnings 0 84,350 1,279,45 0 383,835 $ 895,615 Total Equity Total Liabilities and Equity 2019 2018 67,250 53,925 225,783 192,243 1,522,500 1,407,530 303,200 221,058 2,118,733 1,874,756 2,582,989 2,002,958 $ $ 4,701,672 3,877,714 392,952 101,982 76,205 325,029 896,168 1,054,024 275,929 89,203 57,292 1,950,192 650,000 2,101,480 2,751,480 $ 4,701,672 317,416 739,840 873,204 ASSIGNMENT TWO 1,613,044 650,000 1,614,670 2,264,670 $ 3,877,714 WINTER 2020 Answer the following questions. Please note: short-term investments are non-operating current assets; notes payable and short-term debt are non-operating current liabilities. a) What is Operating Cash Flow for 2019? b) What is Free Cash Flow for 2019? c) The stock is traded at $40 per share at the end of 2019 and there are 100,000 shares outstanding. What is MVA during 2019? d) Given the firm's WACC is 10%, what is EVA during 2019? e) Create common size income statement and balance sheet for both 2019 and 2018. f) Create income statement and balance sheet percentage change analysis for 2019. (Use 2018 as the base year) In addition to the AAA Ltd. financial statements in Problem One, you are given more information as follows. Sales are forecast to increase by 20% in 2020. Notes Payable, Short-term Debt, Long-term Debt, and Common Share Capital will not change. Net Plant and Equipment is forecasted to be $2,900,000 next year. Short-term investments are expected to be $240,000. In 2020, the company's dividend payout ratio will be 40%. In 2020, cost of goods sold is expected to be 52% of sales. Other expenses will be 23% of sales. Depreciation expense in 2020 is expected to be $90,000. Cash is expected to be 2% of sales, and inventories will be 30% of sales. Accounts receivable will be 6% of sales. Accounts payable will be 5% of sales. Accruals will be 1% of sales. The company is expected to pay 4% per year compounded annually on its short-term debt and 6% per year compounded annually on its long-term debt. The interest expense on the short-term debt in 2020 is calculated as: [interest rate on short-term debt* amount of short-term debt outstanding at the end of 2019]. The interest expense on the long-term debt is calculated as: [interest rate on long-term debt * amount of long-term debt outstanding at the end of 2019]. The company's tax rate is 30%. Based on the information provided you are to: a) Complete the pro-forma income statement and balance sheet for 2020. b) Calculate the amount of Additional Funds Needed in 2020. Financial information on AAA Ltd. is shown below. AAA Ltd. Income Statement For the Year Ended December 31st, 2019 2018 5,375,25 4,025,35 0 0 2,835,45 2,105,83 0 7 1,100,50 1,058,60 0 0 75,500 67,800 1,363,80 793,113 68,925 724,188 217,256 $ 506,932 Sales Cost Of Goods Sold Other Expenses Depreciation Earnings Before Interest and Taxes Interest Expense Earnings Before Taxes Taxes (30%) Net Income ASSETS Cash & Equivalent Short-term investments Inventories Accounts Receivable Total Current Assets Prop, Plant & Equip - Net Total Assets AAA Ltd. Balance Sheet As at December 31st, LIABILITIES & EQUITY Accounts Payable Notes Payable Accruals Short-term Debt Total Current Liabilities Long-Term Debt Ryerson Page 2 of 7 AFF 210 Total Liabilities Common Share Capital Retained Earnings 0 84,350 1,279,45 0 383,835 $ 895,615 Total Equity Total Liabilities and Equity 2019 2018 67,250 53,925 225,783 192,243 1,522,500 1,407,530 303,200 221,058 2,118,733 1,874,756 2,582,989 2,002,958 $ $ 4,701,672 3,877,714 392,952 101,982 76,205 325,029 896,168 1,054,024 275,929 89,203 57,292 1,950,192 650,000 2,101,480 2,751,480 $ 4,701,672 317,416 739,840 873,204 ASSIGNMENT TWO 1,613,044 650,000 1,614,670 2,264,670 $ 3,877,714 WINTER 2020 Answer the following questions. Please note: short-term investments are non-operating current assets; notes payable and short-term debt are non-operating current liabilities. a) What is Operating Cash Flow for 2019? b) What is Free Cash Flow for 2019? c) The stock is traded at $40 per share at the end of 2019 and there are 100,000 shares outstanding. What is MVA during 2019? d) Given the firm's WACC is 10%, what is EVA during 2019? e) Create common size income statement and balance sheet for both 2019 and 2018. f) Create income statement and balance sheet percentage change analysis for 2019. (Use 2018 as the base year) In addition to the AAA Ltd. financial statements in Problem One, you are given more information as follows. Sales are forecast to increase by 20% in 2020. Notes Payable, Short-term Debt, Long-term Debt, and Common Share Capital will not change. Net Plant and Equipment is forecasted to be $2,900,000 next year. Short-term investments are expected to be $240,000. In 2020, the company's dividend payout ratio will be 40%. In 2020, cost of goods sold is expected to be 52% of sales. Other expenses will be 23% of sales. Depreciation expense in 2020 is expected to be $90,000. Cash is expected to be 2% of sales, and inventories will be 30% of sales. Accounts receivable will be 6% of sales. Accounts payable will be 5% of sales. Accruals will be 1% of sales. The company is expected to pay 4% per year compounded annually on its short-term debt and 6% per year compounded annually on its long-term debt. The interest expense on the short-term debt in 2020 is calculated as: [interest rate on short-term debt* amount of short-term debt outstanding at the end of 2019]. The interest expense on the long-term debt is calculated as: [interest rate on long-term debt * amount of long-term debt outstanding at the end of 2019]. The company's tax rate is 30%. Based on the information provided you are to: a) Complete the pro-forma income statement and balance sheet for 2020. b) Calculate the amount of Additional Funds Needed in 2020.
Expert Answer:
Answer rating: 100% (QA)
Profarma Income Statement of AAA Ltdk Sales Costof goods Sold Other Expenses Depreciation Earnings ... View the full answer
Related Book For
Principles Of Managerial Finance
ISBN: 978-0136119463
13th Edition
Authors: Lawrence J. Gitman, Chad J. Zutter
Posted Date:
Students also viewed these accounting questions
-
the olive corporation income statement for the year ended december 31, 2019 gross income from operations$270,000 qualified dividends received from a 35 percentowned domestic corporation20,000 total...
-
Income statement for the year ended December 31, 2008 sales(200,000 units) $1,200,000 - cost of good sold 800,000 - groos profit 400,000 - then operating expenses - selling $280,000 - administrative...
-
The condensed single-step income statement for the year ended December 31, 2014, of Conti Chemical Company, a distributor of farm fertilizers and herbicides, follows. Selected accounts from Conti...
-
Consider a country that imports steel and exports automobiles. The value per unit of cars exported is measured in units of thousands of dollars per car by the random variable X. The value per unit of...
-
Sealing Company manufactures three types of DVD storage units. Each of the three types requires the use of a special machine that has a total operating capacity of 15,000 hours per year. Information...
-
J. C. Servaites, in Plant Physiol. (1985) 78:839-843, observed that Rubisco from tobacco leaves collected before dawn had a much lower specific activity than the enzyme collected at noon. This...
-
Prepare budgeted income statement (Learning Objective 2) Wheels is an exotic car dealership. Suppose its Miami office projects that 2009 quarterly sales will increase by 3% in Quarter 1, by another...
-
a. A friend of yours, Grace, wants to purchase a house in five years. To save for the house, Grace decides to deposit $112,000 in a savings account on January 1 of this year. The savings account will...
-
Complete the following for wisetech global limited . The paper should asses each of the characteristics, information can be obtained from the companies financial information and website.
-
# EDGAR - Reading Information Tables in Text Format - Advanced Text Mining # Do not use Beautiful Soup or any other parser for this assignment. Do not use NumPy or Pandas as well. #### So far, we...
-
21 2 10 16 mm + 10 10,5
-
We learned a lot about planning tools in class with that big G700. A "Big Six" tool Gulfstream applied "looked at actions to take when plans must change based on circumstances. "What planning tool...
-
Ch. 3- Hallmark, Inc. is in the process of calculating its' cost of goods manufactured for it's Holiday Greeting Cards. The company determined that materials purchases amounted to $55,000 and total...
-
A beam has a L = 15 m and is carrying two points loads Load B= 11 kN and Load D= 5 kN applied as shown below. Load B Load D A RA L/3 a) Calculate the reaction at A. RA= KN b) Calculate the reaction...
-
Siri Is intelligent agents. It uses sensors to receive the input from the user voice via microphones and other inputs and respond by making action based on perception. Assume that you have been asked...
-
Question Given the following force of mortality for a survival distribution, determine e64. - P=0.5(100 ), 0 < x < 100. Possible Answers A 16 B 18 C 20 D 22 E 24
-
the indigenous people of new zealand are the same as the indigenous people of
-
The tractor is used to lift the 150-kg load B with the 24-mlong rope, boom, and pulley system. If the tractor travels to the right at a constant speed of 4 m/s, determine the tension in the rope when...
-
Thomas Book Sales, Inc., supplies textbooks to college and university bookstores. The books are shipped with a proviso that they must be paid for within 30 days but can be returned for a full refund...
-
Dane Cosmetics is evaluating a new fragrancemixing machine. The machine requires an initial investment of $24,000 and will generate after-tax cash inflows of $5,000 per year for 8 years. For each of...
-
Explain the EBITEPS approach to capital structure. Include in your explanation a graph indicating the financial breakeven point; label the axes. Is this approach consistent with maximization of the...
-
compare the interrelationships and conflicts among individuals, groups, and organizations that result in emotions and stress;
-
Prepare budgeted income statement (Learning Objective 2) Representatives of the various departments of Go Sports have assembled the following data. As the business manager, you must prepare the...
-
discuss burnout and ways to avoid it; and
Study smarter with the SolutionInn App