Question
In: Accounting
The following are BAC Bhd.’s year end statement of financial position and statement of profit and...
The following are BAC Bhd.’s year end statement of financial position and statement of profit and loss for 2016 and 2017:
|
2017 ($) |
2016 ($) |
2017 ($) |
2016 ($) |
||
|
Non Current Assets: |
total non current liabilities |
410769 |
372931 |
||
|
Gross Non Current assets |
317,503 |
232,179 |
current liabilities |
||
|
Less accumulated depreciation |
54,045 |
34,187 |
short term borrowings |
288798 |
296149 |
|
Net Non Current assets |
263,458 |
197,992 |
A/P |
636318 |
414611 |
|
Current Assets: |
accruals |
106748 |
103362 |
||
|
cash and equivalents |
208323 |
102024 |
total Current libilities |
1031864 |
814122 |
|
A/R |
690294 |
824979 |
total liabilities |
1442633 |
1187053 |
|
inventories |
942374 |
715414 |
shareholder equity |
||
|
total Current assets |
1840991 |
1642417 |
common stock(100000 sahres) |
550000 |
550000 |
|
total assets |
2104449 |
1840409 |
retaines earning |
111816 |
103356 |
|
noncurrent liabilities |
total shareholder equity |
661816 |
653356 |
||
|
long term debt |
410769 |
372931 |
total liabilities and share holder equity |
2104449 |
1840409 |
|
2017 ($) |
2016 ($) |
|
|
Sales |
2,325,967 |
2,220,607 |
|
(-) Cost of goods sold |
1,869,326 |
1,655,827 |
|
Other expenses |
287,663 |
273,870 |
|
Total operating costs excluding depreciation and amortization |
2,156,989 |
1,929,697 |
|
Depreciation and amortization |
25,363 |
26,341 |
|
Total operating costs |
2,182,352 |
1,956,038 |
|
EBIT |
143,615 |
264,569 |
|
(-) Interest expense |
31,422 |
13,802 |
|
EBT |
112,193 |
250,767 |
|
(-) Taxes (30%) |
33,658 |
75,230 |
|
Net income |
78,535 |
175,537 |
Related items:
2017 Total dividends paid $70,075 , Stock price per share $15.60
2016 Total dividends paid $15.60 , Stock price per share $21.80
Required:
- Calculate the after tax operating income (i.e. after-tax EBIT) for 2016 and 2017.
- Calculate the net working capital (NWC) that is supported by non-free sources for 2016 and 2017, and the changes in NWC between these two years.
- What is free cash flow (FCF)? Calculate the FCF for 2017. Is a negative FCF always a bad sign?
- Calculate the following for the company for 2017:
- Earnings per share
- Dividends per share
- Book value per share
Solutions
Expert Solution
Please give positive ratings so I can keep answering. Thanks!
| 2017 ($) | 2016 ($) | 2017 ($) | 2016 ($) | ||||
| Non Current Assets: | Sales | 2,325,967.00 | 2,220,607.00 | ||||
| Gross Non Current assets | 317,503.00 | 232,179.00 | (-) Cost of goods sold | 1,869,326.00 | 1,655,827.00 | ||
| Less accumulated depreciation | 54,045.00 | 34,187.00 | Other expenses | 287,663.00 | 273,870.00 | ||
| Net Non Current assets | 263,458.00 | 197,992.00 | Total operating costs excluding depreciation and amortization | 2,156,989.00 | 1,929,697.00 | ||
| Current Assets: | Depreciation and amortization | 25,363.00 | 26,341.00 | E | |||
| cash and equivalents | 208,323.00 | 102,024.00 | Total operating costs | 2,182,352.00 | 1,956,038.00 | ||
| A/R | 690,294.00 | 824,979.00 | EBIT | 143,615.00 | 264,569.00 | B | |
| inventories | 942,374.00 | 715,414.00 | (-) Interest expense | 31,422.00 | 13,802.00 | ||
| total Current assets | 1,840,991.00 | 1,642,417.00 | EBT | 112,193.00 | 250,767.00 | ||
| total assets | 2,104,449.00 | 1,840,409.00 | O | (-) Taxes (30%) | 33,658.00 | 75,230.00 | |
| noncurrent liabilities | Net income | 78,535.00 | 175,537.00 | L | |||
| long term debt | 410,769.00 | 372,931.00 | |||||
| total non current liabilities | 410,769.00 | 372,931.00 | Ans to a | 2017 ($) | 2016 ($) | ||
| current liabilities | EBIT | 143,615.00 | 264,569.00 | B | |||
| short term borrowings | 288,798.00 | 296,149.00 | (-) Taxes (30%) | 43,084.50 | 79,370.70 | C=B*30% | |
| A/P | 636,318.00 | 414,611.00 | after tax operating income (i.e. after-tax EBIT) | 100,530.50 | 185,198.30 | D=B-C | |
| accruals | 106,748.00 | 103,362.00 | |||||
| total Current labilities | 1,031,864.00 | 814,122.00 | |||||
| total liabilities | 1,442,633.00 | 1,187,053.00 | P | ||||
| shareholder equity | |||||||
| common stock(100000 shares) | 550,000.00 | 550,000.00 | |||||
| retained earning | 111,816.00 | 103,356.00 | |||||
| total shareholder equity | 661,816.00 | 653,356.00 | |||||
| total liabilities and share holder equity | 2,104,449.00 | 1,840,409.00 | |||||
| Ans to b | 2017 ($) | 2016 ($) | |||||
| total Current assets | 1,840,991.00 | 1,642,417.00 | |||||
| Less: cash | 208,323.00 | 102,024.00 | |||||
| Non Cash Current Assets | 1,632,668.00 | 1,540,393.00 | |||||
| total Current labilities | 1,031,864.00 | 814,122.00 | |||||
| Non cash Net Working Capital | 600,804.00 | 726,271.00 | |||||
| Changes in Non cash Net Working Capital | (125,467.00) | A | |||||
| Ans to c | |||||||
| What is free cash flow (FCF)? | |||||||
| Free cash flow to the firm (FCFF) represents the amount of cash flow from operations available for distribution after depreciation expenses, taxes, working capital, and investments are accounted for and paid. | |||||||
| FCFF is essentially a measurement of a company's profitability after all expenses and reinvestments. It is one of the many benchmarks used to compare and analyze a firm's financial health. | |||||||
| FCF formula= | After Tax EBIT+ Depreciation Expense- Capital Expenditures- Changes in Net Working Capital | ||||||
| After-tax EBIT | 100,530.50 | D | Capital Expenditures | ||||
| Depreciation and amortization | 25,363.00 | E | Opening Gross Value (2016): | 232,179.00 | F | ||
| Capital Expenditures | 90,829.00 | J | Less: Accumulated Depreciation (2016) | 34,187.00 | G | ||
| Changes in non cash Net Working Capital | (125,467.00) | A | Less: Depreciation and amortization (2017) | 25,363.00 | E | ||
| FCF | 160,531.50 | K=D+E-J-A | Net Book Value | 172,629.00 | H=F-G-E | ||
| Net Book Value (2017) given in Balance Sheet | 263,458.00 | I | |||||
| Ans to d | 2017 ($) | Capital Expenditures | 90,829.00 | J=I-H | |||
| Net income | 78,535.00 | L | |||||
| Dividend paid | 70,075.00 | M | |||||
| Book Value | 661,816.00 | N=O-P | |||||
| Number of shares | 100,000.00 | Q | |||||
| Earnings per share | 0.79 | R=L/Q | |||||
| Dividends per share | 0.70 | S=M/Q | |||||
| Book value per share | 6.62 | T=N/Q | |||||
ekkarill92 answered 4 months agoRelated Solutions
The following are BAC Bhd.’s year end statement of financial position and statement of profit and...
The following are BAC Bhd.’s year end statement of financial
position and statement of profit and loss for 2016 and 2017:
2017 ($) 2016 ($)
Non Current Assets:
Gross Non Current assets 317,503 232,179
Less accumulated depreciation 54,045 34,187
Net Non Current assets 263,458 197,992
Current Assets:
ICLBAT/JANUARY2019
7
Cash and equivalents 208,323 102,024
Accounts receivable 690,294 824,979
Inventories 942,374 715,414
Total Current Aassets 1,840,991 1,642,417
Total Assets 2,104,449 1,840,409
Non Current Liabilities
Long term debt 410,769 372,931...
The following are BAC Bhd.’s year end statement of financial position and statement of profit and...
The following are BAC
Bhd.’s year end statement of financial position and statement of
profit and loss for 2016 and 2017:
2017 ($)
2016 ($)
2017 ($)
2016 ($)
Non Current Assets:
total non current liabilities
410769
372931
Gross Non Current assets
317,503
232,179
current liabilities
Less accumulated depreciation
54,045
34,187
short term borrowings
288798
296149
Net Non Current assets
263,458
197,992
A/P
636318
414611
Current Assets:
accruals
106748
103362
cash and equivalents
208323
102024
total Current libilities
1031864
814122...
: Financial Statement Analysis The following are BAC Bhd.’s year end statement of financial position and...
: Financial Statement Analysis
The following are BAC Bhd.’s year end statement of financial
position and statement of profit and loss for 2016 and 2017:
2017 ($) 2016 ($)
Non Current Assets:
Gross Non Current assets 317,503 232,179
Less accumulated depreciation 54,045 34,187
Net Non Current assets 263,458 197,992
Current Assets:
ICLBAT/JANUARY2019
7
Cash and equivalents 208,323 102,024
Accounts receivable 690,294 824,979
Inventories 942,374 715,414
Total Current Aassets 1,840,991 1,642,417
Total Assets 2,104,449 1,840,409
Non Current Liabilities
Long...
Ayayai Corp.’s statement of financial position at the end of 2019 included the following items: Current...
Ayayai Corp.’s statement of financial position at the end of
2019 included the following items:
Current assets
$1,115,000
Current liabilities
$1,027,100
Land
30,100
Bonds payable
1,111,000
Buildings
1,130,000
Common shares
181,000
Equipment
321,000
Retained earnings
175,000
Accumulated depreciation—buildings
(131,000
)
Accumulated depreciation—equipment
(11,100
)
Intangible assets—patents
40,100
Total
$2,494,100
Total
$2,494,100
The following information is available for the 2020 fiscal
year:
1.
Net income was $392,000.
2.
Equipment (cost of $20,100 and
accumulated depreciation of $8,010) was sold for $10,100....
Ayayai Corp.’s statement of financial position at the end of 2019 included the following items: Current...
Ayayai Corp.’s statement of financial position at the end of
2019 included the following items: Current assets $1,115,000
Current liabilities $1,027,100 Land 30,100 Bonds payable 1,111,000
Buildings 1,130,000 Common shares 181,000 Equipment 321,000
Retained earnings 175,000 Accumulated depreciation—buildings
(131,000 ) Accumulated depreciation—equipment (11,100 ) Intangible
assets—patents 40,100 Total $2,494,100 Total $2,494,100 The
following information is available for the 2020 fiscal year: 1. Net
income was $392,000. 2. Equipment (cost of $20,100 and accumulated
depreciation of $8,010) was sold for $10,100....
Bridgeport Corp.’s statement of financial position at the end of 2019 included the following items: Current...
Bridgeport Corp.’s statement of financial position at the end of
2019 included the following items:
Current assets
$1,255,000
Current liabilities
$1,113,100
Land
31,000
Bonds payable
1,301,000
Buildings
1,260,000
Common shares
184,000
Equipment
330,000
Retained earnings
175,000
Accumulated depreciation—buildings
(133,000
)
Accumulated depreciation—equipment
(11,100
)
Intangible assets—patents
41,200
Total
$2,773,100
Total
$2,773,100
The following information is available for the 2020 fiscal
year:
1.
Net income was $405,000.
2.
Equipment (cost of $22,000 and
accumulated depreciation of $8,150) was sold for $11,700....
Sheffield Corp.’s statement of financial position at the end of 2019 included the following items: Current...
Sheffield Corp.’s statement of financial position at the end of
2019 included the following items: Current assets $1,145,000
Current liabilities $1,115,000 Land 30,900 Bonds payable 1,231,000
Buildings 1,320,000 Common shares 181,000 Equipment 331,000
Retained earnings 186,000 Accumulated depreciation—buildings
(144,000 ) Accumulated depreciation—equipment (11,800 ) Intangible
assets—patents 41,900 Total $2,713,000 Total $2,713,000 The
following information is available for the 2020 fiscal year: 1. Net
income was $405,000. 2. Equipment (cost of $21,500 and accumulated
depreciation of $8,080) was sold for $11,800....
Riverbed Inc. applies ASPE and had the following statement of financial position at the end of...
Riverbed Inc. applies ASPE and had the following statement of
financial position at the end of operations for 2019: RIVERBED INC.
Statement of Financial Position December 31, 2019 Cash $50,500
Accounts payable $ 93,000 Accounts receivable 90,000 Long-term debt
85,000 Inventory 82,000 Common shares 100,000 Machinery (net)
125,000 Retained earnings 89,500 Trademarks 20,000 $367,500
$367,500 During 2020, the following occurred: 1. Jia Inc. sold some
of its trademarks. The trademarks had an unlimited useful life and
a cost of $10,000....
Eagles Inc. had the following statement of financial position at the end of operations for 2017:...
Eagles Inc. had the following statement of financial position at
the end of operations for 2017:
Cash 32000 Accounts payable 48000
Accounts receivable 33920 Bonds payable 65600
FV-NI investments 51200 Common shares 160000
Equipment (net) 129600 Retained earnings 37120
Land 64000
310720 310720
During 2018, the following occurred:+ 1. Eagles sold its FV-NI
investments portfolio at a gain of $9,600. 2. A parcel of land was
purchased for $75,200. 3. An additional $60,800 worth of common
shares was issued. 4....
Whispering Winds Inc. had the following statement of financial position at the end of operations for...
Whispering Winds Inc. had the following statement of financial
position at the end of operations for 2016:
WHISPERING WINDS INC.
Statement of Financial Position
December 31, 2016
Cash
$20,000
Accounts payable
$30,000
Accounts receivable
21,200
Bonds payable
41,000
FV-NI investments
32,000
Common shares
100,000
Equipment (net)
81,000
Retained earnings
23,200
Land
40,000
$194,200
$194,200
During 2017, the following occurred:
1.
Whispering Winds liquidated its FV-NI investments portfolio at
a loss of $9,000.
2.
A parcel of land was purchased for...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Write a function void reverse(char * s) that reverses the string passed as an argument. Your...
- Why is it important to remember that even the bad management that you experience can teach...
- Calculate A+B, A-B, AxB, and A/B for each of the following pairs of binary numbers. (Assume...
- Describe the factors that influence pricing decisions in practice.
- Create a Java method that does the following: 1) Ask the user for a dividend and...
- Java File I/O Assignment: 1. Write a generic LinkedList class referencing page 2 and page 3....
- CalJuice Company has decided to introduce three fruit juices made from blending two or more concentrates....
ADVERTISEMENT