Use the following financial statements to answer to answer the questions: Income Statement 2021 Sales Cost...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Use the following financial statements to answer to answer the questions: Income Statement 2021 Sales Cost of Goods Sold Depreciation EBIT Interest Taxable Income Taxes (40%) Net Income Dividends Add. to Retained Earnings Balance Sheet 2021 Cash Accounts Receix Inventory Current Assets Gross Fixed Assets Depreciation Net Fixed Assets Total Assets Assets $3,000,000 2,000,000 300,000 700,000 200,000 500,000 200,000 $300,000 $150,000 $150,000 2021 2020 $190,000 $160,000 450,000 400,000 360,000 1,000,000 320,000 880,000 5,000,000 4,400,000 2,000,000 1,700,000 3,000,000 2,700,000 $4,000,000 $3,580,000 1. What is the NOWC for this firm for 2021? 2. What is the FCF for this firm in 2021? Liabilities & Owner's Equity 2021 $330,000 270,000 $600,000 Accounts Payable Notes Payable Current Liabilities Long-term Debt Total Liabilities Common Stock Retained Earnings Total Owner's Equity Total 2020 $310,000 270,000 580,000 2,000,000 1,750,000 2,600,000 2,330,000 1,000,000 1,000,000 400,000 250,000 1,400,000 1,250,000 $4,000,000 $3,580,000 3. What is the MVA for this firm for 2021? The company has 1,000,000 shares outstanding and the current stock price is $2.80. 4. Please construct statement of shareholders' equity for the firm. # Shares outstanding BV of Common Stock End of 2020 Net Income of 2021 Cash dividend paid in 2021 Addition (Subtractions) to retained earnings End of 2021 Retained Earnings Total Shareholders' Equity Use the following financial statements to answer to answer the questions: Income Statement 2021 Sales Cost of Goods Sold Depreciation EBIT Interest Taxable Income Taxes (40%) Net Income Dividends Add. to Retained Earnings Balance Sheet 2021 Cash Accounts Receix Inventory Current Assets Gross Fixed Assets Depreciation Net Fixed Assets Total Assets Assets $3,000,000 2,000,000 300,000 700,000 200,000 500,000 200,000 $300,000 $150,000 $150,000 2021 2020 $190,000 $160,000 450,000 400,000 360,000 1,000,000 320,000 880,000 5,000,000 4,400,000 2,000,000 1,700,000 3,000,000 2,700,000 $4,000,000 $3,580,000 1. What is the NOWC for this firm for 2021? 2. What is the FCF for this firm in 2021? Liabilities & Owner's Equity 2021 $330,000 270,000 $600,000 Accounts Payable Notes Payable Current Liabilities Long-term Debt Total Liabilities Common Stock Retained Earnings Total Owner's Equity Total 2020 $310,000 270,000 580,000 2,000,000 1,750,000 2,600,000 2,330,000 1,000,000 1,000,000 400,000 250,000 1,400,000 1,250,000 $4,000,000 $3,580,000 3. What is the MVA for this firm for 2021? The company has 1,000,000 shares outstanding and the current stock price is $2.80. 4. Please construct statement of shareholders' equity for the firm. # Shares outstanding BV of Common Stock End of 2020 Net Income of 2021 Cash dividend paid in 2021 Addition (Subtractions) to retained earnings End of 2021 Retained Earnings Total Shareholders' Equity
Expert Answer:
Answer rating: 100% (QA)
The questions relate to the analysis of financial statements of a company for the year 2021 Lets address each question one by one 1 What is the NOWC for this firm for 2021 NOWC stands for Net Operatin... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Use the following financial statements for Garners Platoon Mental Health Care, Inc., to calculate and interpret the Altmans Z-score for this firm. Garners Platoon Mental Health Care, Inc. Balance...
-
Use the following financial statements for Lake of Egypt Marina to calculate and interpret the Altmans Z-score for this firm as of 2015. Lake of Egypt Marina, Inc. Balance Sheet as of December 31,...
-
Use the following financial statements for Lake of Egypt Marina to calculate and interpret the Altman's Z-score for this firm as of 2018 Lake of Egypt Marina, Inc. Balance Sheet as of December...
-
Day and Night formed an accounting partnership in 2014. Capital transactions for Day and Night during 2014 are as follows: Partnership net income for the year ended December 31, 2014; is $68,400...
-
What is the internal rate of return on the following projects, each of which requires a $20,000 cash outlay now and returns the cash flows indicated? a. $10,426.72 at the end of Years 1 and 2. b....
-
Humphrey Hotels' operating income (EBIT) is $40 million. The company's times interest earned (TIE) ratio is 8.0, its tax rate is 40%, and its basic earning power (BEP) ratio is 10%. What is the...
-
Water is circulated from a large tank, through a filter, and back to the tank as shown in Fig. P8.96. The power added to the water by the pump is \(200 \mathrm{ft} \cdot \mathrm{lb} / \mathrm{s}\)....
-
Nations Trust is evaluating two capital investment proposals for a drive-up ATM kiosk, each requiring an investment of $ 380,000 and each with an eight-year life and expected total net cash flows of...
-
A model of a helicopter rotor has four blades, each is 3.40 m long from the central shaft to the blade tip. The rotor takes 0.02 s to spin one revolution. Find the linear speed of the blade tip. What...
-
Since its 100% acquisition of Dancer Corporation stock on December 31, 2012, Jones Corporation has maintained its investment under the equity method. However, due to Dancer's earning potential, the...
-
Calculate the amount of accumulations bevond current needs for XYZ corporation.
-
Companies want their branded packaging to present them positively, but consumers are frustrated if this packaging is hard to use and difficult to recycle. Packaging waste represents a significant...
-
Consider the vectors Which pairs (if any) of these vectors are (a) Are perpendicular? = 2 i + j - k, d = i + j + 3k, (Enter none or a pair or list of pairs, e.g., if d is perpendicular to b and c,...
-
6. (10 points) Northern Lights Corp. stock trades at $55 per share and there are 72 million shares outstanding. The management would like to raise $190 million in an SEO. If the underwriter charges...
-
When I analyze the activities ratio: inventory turnover average collection period receivable turnover average payable period total asset turnover fixed asset turnover what is the correct analysis...
-
The following information concerns production in the Forging Department for June. All direct materials are placed into the process at the beginning of production, and conversion costs are incurred...
-
Given the following information for a retailer, compute the cost of goods sold. (Click the icon to view the data)
-
Conduct a VRIO analysis by ranking Husson University (in Maine) business school in terms of the following six dimensions relative to the top three rival schools. If you were the dean with a limited...
-
Quince Interests is a partnership with a tax year that ends September 30, 2012. During that year, Potter, a partner, received $3,000 per month as a guaranteed payment, and his share of partnership...
-
Frank, age 35, and Joyce, age 34, are married and file a joint income tax return for 2012. Their salaries for the year total $83,000 and they have taxable interest income of $4,000. They have no...
-
How much of each of the following prizes or awards is taxable? a. Cheline received a $50,000 gift bag at the Oscars in 2012. b. Jon received a gold watch worth $350 for 25 years of service to his...
-
A rationale for the use of the price-to-sales (P/S) approach is: a. Sales are more volatile than earnings. b. P/S ratios assess cost structures accurately. c. Revenues are less subject to accounting...
-
Consider a company that earned \($4.00\) per share last year and paid a dividend of \($1.00.\) The firm has maintained a consistent payout ratio over the years and analysts expect this to continue....
-
A cyclical company tends to a. have earnings that track the overall economy. b. have a high price-to-earnings ratio. c. have less volatile earnings than the overall market.
Study smarter with the SolutionInn App