What will be the final amounts of profit, dividend, Working Capital and Contingency reserve? The following information
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following information relates to Komatsu, a giant in manufacturing heavy engineering equipments. The company is listed in the stock exchange. 2011 was a good year for the company with good cash profits in hand. With this additional cash, the company wants to Part 1 grow inorganically and is planning to take over its supplier, Mitsui engineering. At the same time, the company can also grow by expanding its equipment line. The detailed information about the growth alternatives are given below. To evaluate the projects, the company uses a discounting rate of 10%. The company does not accept any project with an IRR less than 20%. Part 2 Since the company has generated significant cash in profits, it wants to utilise it optimally. So, after utilising its cash for expansion, it now wants to increase its voting control. So, it wants to use $36,000 for buying back some of its outstanding shares. The current market price of the shares are $13.5, but on its buyback announcements, the share price rose to $15. The company has 10,000 shares outstanding. Part 3 The company expects a successful buyback program, after which it wants to pay dividends to the existing shareholders. In the previous year, it paid a dividend of $0.47 per share, this year it plans to pay $0.5 per share. Since the company is capital intensive, it has a significant working capital requirements. So, out of the left over profits, the company wants to keep 60% of it for working capital requirements and the rest for contingency cash. Calculate, the amount of profits in dollar terms that are used in investments, share buy back, dividend payments, working capital and contingency reserves. Part 4 Question Net sales Cost of goods sold Income Statements Gross profit SG & A expenses Depreciation expenses Operating profits Extraordinary items Earnings before Interest & tax (EBIT) Net interest expense Earnings before tax (EBT) Income tax expense (40%) Earnings after tax (EAT) 31-Dec-10 31-Dec-11 $900,000 $945,000 -774000 -812700 $126,000 $132,300 -31500 -$33,100 $94,500 $99,200 $0 $99,200 $10,470 10 $94,500 -8600 $85, -34360 $51,540.0 $88,730 -35492 $53,238 Time of Cash Flow Expected CFs of Mitsui Engineering Expected cash flows of new product line Investment ($11,000.00) ($12,000.00) Year 1 Year 2 Year 3 Year 4 Year 5 2,000.00 4,000.00 3,000.00 4,000.00 4,000.00 4,000.00 5,000.00 4,000.00 7,000.00 4,000.00 The following information relates to Komatsu, a giant in manufacturing heavy engineering equipments. The company is listed in the stock exchange. 2011 was a good year for the company with good cash profits in hand. With this additional cash, the company wants to Part 1 grow inorganically and is planning to take over its supplier, Mitsui engineering. At the same time, the company can also grow by expanding its equipment line. The detailed information about the growth alternatives are given below. To evaluate the projects, the company uses a discounting rate of 10%. The company does not accept any project with an IRR less than 20%. Part 2 Since the company has generated significant cash in profits, it wants to utilise it optimally. So, after utilising its cash for expansion, it now wants to increase its voting control. So, it wants to use $36,000 for buying back some of its outstanding shares. The current market price of the shares are $13.5, but on its buyback announcements, the share price rose to $15. The company has 10,000 shares outstanding. Part 3 The company expects a successful buyback program, after which it wants to pay dividends to the existing shareholders. In the previous year, it paid a dividend of $0.47 per share, this year it plans to pay $0.5 per share. Since the company is capital intensive, it has a significant working capital requirements. So, out of the left over profits, the company wants to keep 60% of it for working capital requirements and the rest for contingency cash. Calculate, the amount of profits in dollar terms that are used in investments, share buy back, dividend payments, working capital and contingency reserves. Part 4 Question Net sales Cost of goods sold Income Statements Gross profit SG & A expenses Depreciation expenses Operating profits Extraordinary items Earnings before Interest & tax (EBIT) Net interest expense Earnings before tax (EBT) Income tax expense (40%) Earnings after tax (EAT) 31-Dec-10 31-Dec-11 $900,000 $945,000 -774000 -812700 $126,000 $132,300 -31500 -$33,100 $94,500 $99,200 $0 $99,200 $10,470 10 $94,500 -8600 $85, -34360 $51,540.0 $88,730 -35492 $53,238 Time of Cash Flow Expected CFs of Mitsui Engineering Expected cash flows of new product line Investment ($11,000.00) ($12,000.00) Year 1 Year 2 Year 3 Year 4 Year 5 2,000.00 4,000.00 3,000.00 4,000.00 4,000.00 4,000.00 5,000.00 4,000.00 7,000.00 4,000.00 The following information relates to Komatsu, a giant in manufacturing heavy engineering equipments. The company is listed in the stock exchange. 2011 was a good year for the company with good cash profits in hand. With this additional cash, the company wants to Part 1 grow inorganically and is planning to take over its supplier, Mitsui engineering. At the same time, the company can also grow by expanding its equipment line. The detailed information about the growth alternatives are given below. To evaluate the projects, the company uses a discounting rate of 10%. The company does not accept any project with an IRR less than 20%. Part 2 Since the company has generated significant cash in profits, it wants to utilise it optimally. So, after utilising its cash for expansion, it now wants to increase its voting control. So, it wants to use $36,000 for buying back some of its outstanding shares. The current market price of the shares are $13.5, but on its buyback announcements, the share price rose to $15. The company has 10,000 shares outstanding. Part 3 The company expects a successful buyback program, after which it wants to pay dividends to the existing shareholders. In the previous year, it paid a dividend of $0.47 per share, this year it plans to pay $0.5 per share. Since the company is capital intensive, it has a significant working capital requirements. So, out of the left over profits, the company wants to keep 60% of it for working capital requirements and the rest for contingency cash. Calculate, the amount of profits in dollar terms that are used in investments, share buy back, dividend payments, working capital and contingency reserves. Part 4 Question Net sales Cost of goods sold Income Statements Gross profit SG & A expenses Depreciation expenses Operating profits Extraordinary items Earnings before Interest & tax (EBIT) Net interest expense Earnings before tax (EBT) Income tax expense (40%) Earnings after tax (EAT) 31-Dec-10 31-Dec-11 $900,000 $945,000 -774000 -812700 $126,000 $132,300 -31500 -$33,100 $94,500 $99,200 $0 $99,200 $10,470 10 $94,500 -8600 $85, -34360 $51,540.0 $88,730 -35492 $53,238 Time of Cash Flow Expected CFs of Mitsui Engineering Expected cash flows of new product line Investment ($11,000.00) ($12,000.00) Year 1 Year 2 Year 3 Year 4 Year 5 2,000.00 4,000.00 3,000.00 4,000.00 4,000.00 4,000.00 5,000.00 4,000.00 7,000.00 4,000.00 The following information relates to Komatsu, a giant in manufacturing heavy engineering equipments. The company is listed in the stock exchange. 2011 was a good year for the company with good cash profits in hand. With this additional cash, the company wants to Part 1 grow inorganically and is planning to take over its supplier, Mitsui engineering. At the same time, the company can also grow by expanding its equipment line. The detailed information about the growth alternatives are given below. To evaluate the projects, the company uses a discounting rate of 10%. The company does not accept any project with an IRR less than 20%. Part 2 Since the company has generated significant cash in profits, it wants to utilise it optimally. So, after utilising its cash for expansion, it now wants to increase its voting control. So, it wants to use $36,000 for buying back some of its outstanding shares. The current market price of the shares are $13.5, but on its buyback announcements, the share price rose to $15. The company has 10,000 shares outstanding. Part 3 The company expects a successful buyback program, after which it wants to pay dividends to the existing shareholders. In the previous year, it paid a dividend of $0.47 per share, this year it plans to pay $0.5 per share. Since the company is capital intensive, it has a significant working capital requirements. So, out of the left over profits, the company wants to keep 60% of it for working capital requirements and the rest for contingency cash. Calculate, the amount of profits in dollar terms that are used in investments, share buy back, dividend payments, working capital and contingency reserves. Part 4 Question Net sales Cost of goods sold Income Statements Gross profit SG & A expenses Depreciation expenses Operating profits Extraordinary items Earnings before Interest & tax (EBIT) Net interest expense Earnings before tax (EBT) Income tax expense (40%) Earnings after tax (EAT) 31-Dec-10 31-Dec-11 $900,000 $945,000 -774000 -812700 $126,000 $132,300 -31500 -$33,100 $94,500 $99,200 $0 $99,200 $10,470 10 $94,500 -8600 $85, -34360 $51,540.0 $88,730 -35492 $53,238 Time of Cash Flow Expected CFs of Mitsui Engineering Expected cash flows of new product line Investment ($11,000.00) ($12,000.00) Year 1 Year 2 Year 3 Year 4 Year 5 2,000.00 4,000.00 3,000.00 4,000.00 4,000.00 4,000.00 5,000.00 4,000.00 7,000.00 4,000.00 The following information relates to Komatsu, a giant in manufacturing heavy engineering equipments. The company is listed in the stock exchange. 2011 was a good year for the company with good cash profits in hand. With this additional cash, the company wants to Part 1 grow inorganically and is planning to take over its supplier, Mitsui engineering. At the same time, the company can also grow by expanding its equipment line. The detailed information about the growth alternatives are given below. To evaluate the projects, the company uses a discounting rate of 10%. The company does not accept any project with an IRR less than 20%. Part 2 Since the company has generated significant cash in profits, it wants to utilise it optimally. So, after utilising its cash for expansion, it now wants to increase its voting control. So, it wants to use $36,000 for buying back some of its outstanding shares. The current market price of the shares are $13.5, but on its buyback announcements, the share price rose to $15. The company has 10,000 shares outstanding. Part 3 The company expects a successful buyback program, after which it wants to pay dividends to the existing shareholders. In the previous year, it paid a dividend of $0.47 per share, this year it plans to pay $0.5 per share. Since the company is capital intensive, it has a significant working capital requirements. So, out of the left over profits, the company wants to keep 60% of it for working capital requirements and the rest for contingency cash. Calculate, the amount of profits in dollar terms that are used in investments, share buy back, dividend payments, working capital and contingency reserves. Part 4 Question Net sales Cost of goods sold Income Statements Gross profit SG & A expenses Depreciation expenses Operating profits Extraordinary items Earnings before Interest & tax (EBIT) Net interest expense Earnings before tax (EBT) Income tax expense (40%) Earnings after tax (EAT) 31-Dec-10 31-Dec-11 $900,000 $945,000 -774000 -812700 $126,000 $132,300 -31500 -$33,100 $94,500 $99,200 $0 $99,200 $10,470 10 $94,500 -8600 $85, -34360 $51,540.0 $88,730 -35492 $53,238 Time of Cash Flow Expected CFs of Mitsui Engineering Expected cash flows of new product line Investment ($11,000.00) ($12,000.00) Year 1 Year 2 Year 3 Year 4 Year 5 2,000.00 4,000.00 3,000.00 4,000.00 4,000.00 4,000.00 5,000.00 4,000.00 7,000.00 4,000.00 The following information relates to Komatsu, a giant in manufacturing heavy engineering equipments. The company is listed in the stock exchange. 2011 was a good year for the company with good cash profits in hand. With this additional cash, the company wants to Part 1 grow inorganically and is planning to take over its supplier, Mitsui engineering. At the same time, the company can also grow by expanding its equipment line. The detailed information about the growth alternatives are given below. To evaluate the projects, the company uses a discounting rate of 10%. The company does not accept any project with an IRR less than 20%. Part 2 Since the company has generated significant cash in profits, it wants to utilise it optimally. So, after utilising its cash for expansion, it now wants to increase its voting control. So, it wants to use $36,000 for buying back some of its outstanding shares. The current market price of the shares are $13.5, but on its buyback announcements, the share price rose to $15. The company has 10,000 shares outstanding. Part 3 The company expects a successful buyback program, after which it wants to pay dividends to the existing shareholders. In the previous year, it paid a dividend of $0.47 per share, this year it plans to pay $0.5 per share. Since the company is capital intensive, it has a significant working capital requirements. So, out of the left over profits, the company wants to keep 60% of it for working capital requirements and the rest for contingency cash. Calculate, the amount of profits in dollar terms that are used in investments, share buy back, dividend payments, working capital and contingency reserves. Part 4 Question Net sales Cost of goods sold Income Statements Gross profit SG & A expenses Depreciation expenses Operating profits Extraordinary items Earnings before Interest & tax (EBIT) Net interest expense Earnings before tax (EBT) Income tax expense (40%) Earnings after tax (EAT) 31-Dec-10 31-Dec-11 $900,000 $945,000 -774000 -812700 $126,000 $132,300 -31500 -$33,100 $94,500 $99,200 $0 $99,200 $10,470 10 $94,500 -8600 $85, -34360 $51,540.0 $88,730 -35492 $53,238 Time of Cash Flow Expected CFs of Mitsui Engineering Expected cash flows of new product line Investment ($11,000.00) ($12,000.00) Year 1 Year 2 Year 3 Year 4 Year 5 2,000.00 4,000.00 3,000.00 4,000.00 4,000.00 4,000.00 5,000.00 4,000.00 7,000.00 4,000.00
Expert Answer:
Answer rating: 100% (QA)
To calculate the final amounts of profit dividend working capital and contingency reserve lets break ... View the full answer
Related Book For
Advanced Financial Accounting
ISBN: 978-0078025624
10th edition
Authors: Theodore E. Christensen, David M. Cottrell, Richard E. Baker
Posted Date:
Students also viewed these accounting 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...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
In January, the board of directors of the Montgomery Corporation, one of Canada's largest retail store chains, was having its regularly scheduled meeting to establish and declare the next quarterly...
-
Both of the following questions are essentially the same. Does the difference in wording seem as though it could affect the way that people respond? Are you in favor of the "Defense of Marriage...
-
Draw the shear and bending-moment diagrams for the beam AB, and determine the maximum absolute values of the shear and bending moment. 15 KN 15IN 6IN 0.S m 0.5m 12m 1.2 m 12m 1.2 m
-
Name five sport governing bodies.
-
Why is it that techniques for putting financial values on eco-assets are fraught with difficulty?
-
The concept of one-stop-shopping for global logistics is fast catching on. There are now more than thirty large logistic companies, called mega-carriers, who can provide truly global and integrated...
-
Using the following selected items from the comparative balance sheet of Novak Auto Supply Company illustrate horizontal and vertical analysis. Assume the company began operations on January 1, 2025....
-
White & Becker Tools (W&B) requires 2,000 electric motors next month for its product line of weed trimmers. Each motor is composed of three components: a coil, a shaft, and housing. W&B has the...
-
Cougar Inc. needs 1,000,000 in 30 days. The interest rate (on annual basis) is 5 percent in Germany and 6 percent in the U.S. The current spot rate for the euro is $1.20. If Cougar uses a money...
-
Let A = (9,51) and B = (5,236), where the angles are measured counterclockwise from the positive x-axis. What is C = 4A + B? Give your answer in component form. x component: y component:
-
How does the Technology Acceptance Model (TAM) explain the factors that influence individuals' acceptance and use of information systems?
-
How does lean production address variability and uncertainty in demand forecasting and production planning?
-
How does lean production support environmental sustainability and reduce the overall carbon footprint?
-
How does lean production improve lead times and customer responsiveness?
-
Write with the help of three references: What strategies can you use to create opportunities to promote health education that positively contributes to a good quality of life for students? Why is...
-
Sportique Boutique reported the following financial data for 2012 and 2011. Instructions(a) Calculate the current ratio for Sportique Boutique for 2012 and 2011.(b) Suppose that at the end of 2012,...
-
Marko Company sold spray paint equipment to Spain for 5,000,000 pesetas (P) on October 1, with payment due in six months. The exchange rates were October 1, 20X6 ...1 peseta = $0.0068 December 31,...
-
What dollar amounts in the consolidated financial statements will be incorrect if intercompany services are not eliminated?
-
Select the correct answer for each of the following items. 1. The primary focus in accounting and reporting for governmental funds is a. Income determination. b. Flow of financial resources. c....
-
There are several advantages to incorporating your business, but can you list some of the commonly perceived disadvantages?
-
Define the three terms: asset; liability; and equity.
-
Reflect on the supplementary questions raised in Illustration 1.1. Do you think it is straightforward to ascertain accurate and reliable answers? Try to write in jargon-free terms an example of the...
Study smarter with the SolutionInn App