What was Net operating profit after tax ( NOPAT) in 2012? Payout Ratio Stock Price Semi-Annual Bond
Fantastic news! We've Found the answer you've been seeking!
Question:
- What was Net operating profit after tax (NOPAT) in 2012?
Transcribed Image Text:
Payout Ratio Stock Price Semi-Annual Bond Price $937.50 15% Beta 1.22 Year to Expiration S62.66 2% Coupon Rate 3.000% EPS Forec ast $3.67 K 6% mit Balance Sheet 31-Dec-12 31-Dec-11 Income Statement 31-Dec-12 31-Dec-11 Assets Current Assets Cash And Cash Equivalents Total Revenue 31,981,000 29.300,000 Cost of Revenue Gross Profit Operating Expenses Research Development 6,370,000 Seling General and Administrative Operating Incom e or Loss 26,352,000 23,928,000 2,263,000 1,621,000 5,629,000 5,372,000 Short Term Investments 733.000 490.000 Net Receivables 8,127,000 3,469,000 Inventory 2,126,000 1,954,000 Other Current Assets 1,719,000 3.653.000 3.675.000 Total Current Assets 13,249,000 11,950,000 Other Inc ome Depreciation Earnings Before Interest And Taxes Interest Ex pense Income Before Tax 84,000 3,513,000 3,737,000 Long Term investments Property Plant and Equipment Goodw ill 549,000 521,000 2,912,000 12,269,000 2872,000 11,413,000 133,000 3.604,000 3,513,000 Intangible Assets Accumulated Amortization 2,098,000 1,617,000 Inc ome Tax Ex pense Minorty Interest Net incom e From Continuing Ops Discontinued Operations 1,106,000 1,126,000 0. Other Assets 2,407,000 2.478,000 Deferred Long TermAsset Charges -13,000 -19,000 Total Assets 31,077,000 28,373,000 Net Income 2,394,000 2,459,000 FOF (2012) (Time zero FCF) FOF (2013) FOF {2014} FOF (2015} FOF (2016) V{horizon} Liabilities Current Liablities 1,447 680 1,505,587 1,565.811 24 6,678,000 Accounts Payable ShortCurrent Long Term Debt 6,597,000 911,000 705,000 Other Qurrent Liabities 2,988,000 2,852,000 1,628,443 Total Current Liabilities 10,371.000 10.360.000 $ 14.952,069 Long Term Debt 3,159,000 3,113,000 WACC = 12 Other Liabilities 5,124,000 4,748,000 Deferred Long Term Liabity Charges Mnority Interest Negative Goodw ill 99,000 Total Liabilities 18,654,000 18,320,000 Stock holders' Equity Misc Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock 482.000 15,093,000 -3,463,000 482.000 Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity 13,287,000 -3,349.000 1,518,000 -1,207.000 1,346,000 -1,713,000 Total Stock holder Equity 12,423,000 10,053,000 Payout Ratio Stock Price Semi-Annual Bond Price $937.50 15% Beta 1.22 Year to Expiration S62.66 2% Coupon Rate 3.000% EPS Forec ast $3.67 K 6% mit Balance Sheet 31-Dec-12 31-Dec-11 Income Statement 31-Dec-12 31-Dec-11 Assets Current Assets Cash And Cash Equivalents Total Revenue 31,981,000 29.300,000 Cost of Revenue Gross Profit Operating Expenses Research Development 6,370,000 Seling General and Administrative Operating Incom e or Loss 26,352,000 23,928,000 2,263,000 1,621,000 5,629,000 5,372,000 Short Term Investments 733.000 490.000 Net Receivables 8,127,000 3,469,000 Inventory 2,126,000 1,954,000 Other Current Assets 1,719,000 3.653.000 3.675.000 Total Current Assets 13,249,000 11,950,000 Other Inc ome Depreciation Earnings Before Interest And Taxes Interest Ex pense Income Before Tax 84,000 3,513,000 3,737,000 Long Term investments Property Plant and Equipment Goodw ill 549,000 521,000 2,912,000 12,269,000 2872,000 11,413,000 133,000 3.604,000 3,513,000 Intangible Assets Accumulated Amortization 2,098,000 1,617,000 Inc ome Tax Ex pense Minorty Interest Net incom e From Continuing Ops Discontinued Operations 1,106,000 1,126,000 0. Other Assets 2,407,000 2.478,000 Deferred Long TermAsset Charges -13,000 -19,000 Total Assets 31,077,000 28,373,000 Net Income 2,394,000 2,459,000 FOF (2012) (Time zero FCF) FOF (2013) FOF {2014} FOF (2015} FOF (2016) V{horizon} Liabilities Current Liablities 1,447 680 1,505,587 1,565.811 24 6,678,000 Accounts Payable ShortCurrent Long Term Debt 6,597,000 911,000 705,000 Other Qurrent Liabities 2,988,000 2,852,000 1,628,443 Total Current Liabilities 10,371.000 10.360.000 $ 14.952,069 Long Term Debt 3,159,000 3,113,000 WACC = 12 Other Liabilities 5,124,000 4,748,000 Deferred Long Term Liabity Charges Mnority Interest Negative Goodw ill 99,000 Total Liabilities 18,654,000 18,320,000 Stock holders' Equity Misc Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock 482.000 15,093,000 -3,463,000 482.000 Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity 13,287,000 -3,349.000 1,518,000 -1,207.000 1,346,000 -1,713,000 Total Stock holder Equity 12,423,000 10,053,000
Expert Answer:
Answer rating: 100% (QA)
You can see the answer from the photo I sent Thank you NOPAT ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
What are Computrons net operating profit after taxes (NOPAT) and free cash flow (FCF)? Donna Jamison, a graduate of The University of Tennessee with four years of banking experience, was recently...
-
a) What is the Net Operating Profit After Tax for 2012, 2013, and 2014? b) What is the Operating Current Assets for 2012, 2013, and 2014? c) What is Operating Current Liabilities for 2012, 2013, and...
-
Following are Cisco Systems sales, net operating profit after tax (NOPAT), and net operating assets (NOA) for its year ended July 31, 2016 ($ millions). Sales $49,247 Net operating profit after tax...
-
Q1. During November, these transactions took place in Singer Inc., a company that uses job order costing: a) Materials purchased on account $35,600. b) Materials issued to fill requisitions on job...
-
Data are uniformly distributed between the values of 6 and 14.Determine the value of f (x).What is the mean and standard deviation of this distribution? What is the probability of randomly selecting...
-
In Exercises 2132, calculate the derivative. (x) = 4x 5/3 3x 2 12
-
Carter Naumann is the owner of a Champion Chips Pty Ltd, which produces communication chips for mobile phones. The company has two production lines, one for a standard communication chip that is also...
-
When customers arrive at Gilleys Ice Cream Shop, they take a number and wait to be called to purchase ice cream from one of the counter servers. From experience in past summers, the stores staff...
-
The following information is available for a custom manufacturer. Inventories Raw materials, beginning Work in process, beginning $ 38,100 12,500 Finished goods, beginning 8,850 Cost of goods...
-
Consider the cylindrical shaped absorbent material designed to selectively remove solute A from solution. The uptake of solute A through the homogeneous absorbent material is limited by the molecular...
-
A ball of mass m collides with a second ball in a head on collision. What is the mass of the second ball m2 if the first ball rebounds with a speed equal to exactly one half of its original speed....
-
In the summer of 2023, many parts of the United States experienced extreme heat. According to a Wall Street Journal article, if the weather pattern so far this summer continues through August, Texas...
-
An article in the Wall Street Journal in June 2023 discussed the decision of the Bank of Englandthe United Kingdoms central bankto raise the equivalent of the federal funds rate by half a percentage...
-
The driver section of a shock tube contains He at \(p_{4}=8 \mathrm{~atm}\) and \(T_{4}=300 \mathrm{~K}\). \(\gamma_{4}=1.67\). Calculate the maximum strength of the expansion wave formed after...
-
Let \(\left\{x_{n}ight\}_{n=1}^{\infty}\) and \(\left\{y_{n}ight\}_{n=1}^{\infty}\) be a sequences of real numbers such that \(x_{n} \leq y_{n}\) for all \(n \in \mathbb{N}\). Prove that \[\liminf...
-
Expenses and revenues are subjective; cash flows are facts. Therefore cash flow statements cannot mislead. Discuss.
-
An electronic funds transfers system ________. Question content area bottom Part 1 A. is seldom used by businesses B. does not include debit card transactions C. uses forms such as checks and deposit...
-
For the following exercises, write the polynomial function that models the given situation. Consider the same rectangle of the preceding problem. Squares of 2x by 2x units are cut out of each corner....
-
The relationship between sales and the various types of assets is important in financial forecasting. The forecasted financial statements approach, under the assumption that each asset item grows at...
-
How do managers, bankers, and security analysis use (a) Trend analysis, (b) Benchmarking, (c) Percent change analysis, and (d) Common size analysis?
-
What factors influence Harry Davis composite WACC? During the last few years, Harry Davis Industries has been too constrained by the high cost of capital to make many capital investments. Recently,...
-
According to the Indian Medical Association, the median production of vaccine units in India in the first week of July 2021 was 864,000. Which of the following is the most plausible value for the...
-
The average annual surface temperatures in Antarctica for the period from 1936 to 2020 had a mean of -57 degrees Celsius, with a standard deviation of 3.8 degrees Celsius. If the average annual...
-
The results for the first 20 finishers of the Womens Marathon in the World Athletics Championships in Beijing in 2015 appears to have a roughly bell-shaped distribution with a mean of 9073 seconds...
Study smarter with the SolutionInn App