Here are simplified financial statements for Watervan Corporation:
INCOME STATEMENT | ||
(Figures in $ millions) | ||
Net sales | $ |
888.00 |
Cost of goods sold |
748.00 |
|
Depreciation |
38.00 |
|
Earnings before interest and taxes (EBIT) | $ |
102.00 |
Interest expense |
19.00 |
|
Income before tax | $ |
83.00 |
Taxes |
29.05 |
|
Net income | $ |
53.95 |
BALANCE SHEET | |||||||
(Figures in $ millions) | |||||||
End of Year | Start of Year | ||||||
Assets | |||||||
Current assets | $ |
376 |
$ |
326 |
|||
Long-term assets |
272 |
229 |
|||||
Total assets | $ |
648 |
$ |
555 |
|||
Liabilities and shareholders’ equity | |||||||
Current liabilities | $ |
201 |
$ |
164 |
|||
Long-term debt |
115 |
128 |
|||||
Shareholders’ equity |
332 |
263 |
|||||
Total liabilities and shareholders’ equity | $ |
648 |
$ |
555 |
|||
The company’s cost of capital is 8%.
a. Calculate Watervan’s economic value added (EVA). (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)
b. What is the company’s return on capital? (Use start-of-year rather than average capital.) (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.)
c. What is its return on equity? (Use start-of-year rather than average equity.) (Enter your answer as a percent rounded to 2 decimal places.)
In: Finance
Suppose the prices of one-year, two-year, and three-year zero
coupon bonds each with a par value of $100 are $90,$80, and $70,
respectively. Determine the arbitrage-free price of the
annuity
In: Finance
What kind of financial decision making models your company use in its capital budgeting process? Have these decisions contributed to the company’s success? Why or why not?
the company is WestJet
In: Finance
Cooperton Mining just announced it will cut its dividend from $ 4.14 to $ 2.27 per share and use the extra funds to expand. Prior to the announcement, Cooperton's dividends were expected to grow at a 3.2 % rate, and its share price was $ 48.86. With the planned expansion, Cooperton's dividends are expected to grow at a 4.7 % rate. What share price would you expect after the announcement? (Assume that the new expansion does not change Cooperton's risk.) Is the expansion a good investment?
The new price for Cooperton's stock will be [...]?
In: Finance
Bond price: Nanotech Ltd has a bond issue maturing in seven years and paying a coupon rate of 11.39 percent (semiannual payments). The company wants to retire a portion of the issue by buying the securities in the open market. If it can refinance at 10.73 percent, Nanotech will pay $_______________ to buy back its current outstanding bonds?
In: Finance
Realised yield: Josh Kavern bought 10-year, 10.76 percent coupon bonds issued by the Australian Government three years ago at $913.44. If he sells these bonds, which have a face value of $1,000, at the current price of $809.05, the realised yield on the bond is ________________% (Assume annual coupons on similar coupon-paying bonds).
In: Finance
n addition to common-size financial statements, common-base year financial statements are often used. Common-base year financial statements are constructed by dividing the current year account value by the base year account value. Thus, the result shows the growth rate in the account. |
Construct the common-size balance sheet and common-base year balance sheet for the company. Use 2018 as the base year. (Do not round intermediate calculations. Enter your common-size answers as a percent and your common base year answers as a times. Round your common size answers to 2 decimal places, e.g., 32.16 and common-base year answers to 4 decimal places, e.g., 32.1616.) |
|
In: Finance
Just Dew It Corporation reports the following balance sheet information for 2017 and 2018. |
JUST DEW IT CORPORATION 2017 and 2018 Balance Sheets |
||||||||||||||||
Assets | Liabilities and Owners’ Equity | |||||||||||||||
2017 | 2018 | 2017 | 2018 | |||||||||||||
Current assets | Current liabilities | |||||||||||||||
Cash | $ | 7,950 | $ | 11,800 | Accounts payable | $ | 40,500 | $ | 45,800 | |||||||
Accounts receivable | 23,550 | 29,000 | Notes payable | 14,850 | 20,800 | |||||||||||
Inventory | 36,750 | 47,000 | ||||||||||||||
Total | $ | 68,250 | $ | 87,800 | Total | $ | 55,350 | $ | 66,600 | |||||||
Long-term debt | $ | 30,000 | $ | 24,000 | ||||||||||||
Owners’ equity | ||||||||||||||||
Common stock and paid-in surplus | $ | 42,000 | $ | 42,000 | ||||||||||||
Retained earnings | 172,650 | 267,400 | ||||||||||||||
Net plant and equipment | $ | 231,750 | $ | 312,200 | Total | $ | 214,650 | $ | 309,400 | |||||||
Total assets | $ | 300,000 | $ | 400,000 | Total liabilities and owners’ equity | $ | 300,000 | $ | 400,000 | |||||||
Prepare the 2018 combined common-size, common-base year balance sheet for Just Dew It. (Do not round intermediate calculations and round your answers to 4 decimal places, e.g., 32.1616.) |
2017 | 2018 | ||
Assets | |||
Cash | 7,950 | 11,800 | |
Accounts receivable | 23,550 | 29,000 | |
Inventory | 36,750 | 47,000 | |
Total | 68,250 | 87,800 | |
Fixed Assets | |||
Net plant and equipment | 231,750 | 312,200 | |
Total Assets | 300,000 | 400,000 | 1.0000 |
Liabilities and Owners' Equity | |||
Current liabilities | |||
Accounts payable | 40,500 | 45,800 | |
Notes payable | 14,850 | 20,850 | |
Total | 55,350 | 66,000 | |
Long-term debt | 30000 | 24,000 | |
Owners' equity | |||
Common stock and paid-in surplus | 42,000 | 42,000 | |
Accumulated retained earnings | 172,650 | 267,400 | |
Total | 214,650 | 309,400 | |
Total liabilities and owner's equity | 300,000 | 400,000 | 1.0000 |
In: Finance
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $330 million. Current assets, fixed assets, and short-term debt are 15 percent, 75 percent, and 5 percent of sales, respectively. Charming Florist pays out 30 percent of its net income in dividends. The company currently has $131 million of long-term debt and $59 million in common stock par value. The profit margin is 10 percent. |
a. |
Construct the current balance sheet for the firm using the projected sales figure. (Do not round intermediate calculations and enter your answers in dollars, not millions of dollars, rounded to the nearest whole dollar amount, e.g., 1,234,567.) |
b. |
Based on Ms. Colby’s sales growth forecast, how much does Charming Florist need in external funds for the upcoming fiscal year? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole dollar amount, e.g., 1,234,567.) |
c-1. |
Construct the firm’s pro forma balance sheet for the next fiscal year. (Do not round intermediate calculations and enter your answers in dollars, not millions of dollars, rounded to the nearest whole dollar amount, e.g., 1,234,567.) |
c-2. |
Calculate the external funds needed. (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to the nearest whole dollar amount, e.g., 1,234,567.) |
In: Finance
The Optical Scam Company has forecast a sales growth of 25 percent for next year. The current financial statements are shown here: |
Income Statement | ||||
Sales | $ | 32,100,000 | ||
Costs | 26,512,400 | |||
Taxable income | $ | 5,587,600 | ||
Taxes | 1,955,660 | |||
Net income | $ | 3,631,940 | ||
Dividends | $ | 1,452,776 | ||
Addition to retained earnings | 2,179,164 | |||
Balance Sheet | |||||||
Assets | Liabilities and Owners' Equity | ||||||
Current assets | $ | 7,370,000 | Short-term debt | $ | 7,383,000 | ||
Long-term debt | 5,162,750 | ||||||
Fixed assets | 18,952,000 | ||||||
Common stock | $ | 1,707,250 | |||||
Accumulated retained earnings | 12,069,000 | ||||||
Total equity | $ | 13,776,250 | |||||
Total assets | $ | 26,322,000 | Total liabilities and equity | $ | 26,322,000 | ||
a. |
Using the equation from the chapter, calculate the external financing needed for next year. (Do not round intermediate calculations and round your answer to the nearest whole dollar amount, e.g., 32.) |
b-1. |
Construct the firm’s pro forma balance sheet for next year. (Do not round intermediate calculations and round your answers to the nearest whole dollar amount, e.g., 32.) |
b-2. |
Calculate external financing needed. (Do not round intermediate calculations and round your answer to the nearest whole dollar amount, e.g., 32.) |
c. |
Calculate the sustainable growth rate for the company based on the current financial statements. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) |
In: Finance
The most recent financial statements for Bello, Inc., are shown here: |
Income Statement | Balance Sheet | ||||||||||
Sales | $ | 39,600 | Assets | $ | 145,000 | Debt | $ | 42,000 | |||
Costs | 27,000 | Equity | 103,000 | ||||||||
Taxable income | $ | 12,600 | Total | $ | 145,000 | Total | $ | 145,000 | |||
Taxes (25%) | 3,150 | ||||||||||
Net income | $ | 9,450 | |||||||||
Assets and costs are proportional to sales; debt and equity are not. A dividend of $3,300 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected to be $45,144. |
What is the external financing needed? |
In: Finance
Last year Janet purchased a $1,000 face value corporate bond with an 9% annual coupon rate and a 25-year maturity. At the time of the purchase, it had an expected yield to maturity of 10.24%. If Janet sold the bond today for $1,051.86, what rate of return would she have earned for the past year? Do not round intermediate calculations. Round your answer to two decimal places.
In: Finance
The most recent financial statements for Hailey Co. are shown here: |
Income Statement | Balance Sheet | ||||||||||
Sales | $ | 78,600 | Current assets | $ | 32,100 | Long-term debt | $ | 69,200 | |||
Costs | 27,000 | Fixed assets | 128,500 | Equity | 91,400 | ||||||
Taxable income | $ | 51,600 | Total | $ | 160,600 | Total | $ | 160,600 | |||
Taxes (22%) | 11,352 | ||||||||||
Net income | $ | 40,248 | |||||||||
Assets and costs are proportional to sales. The company maintains a constant 25 percent dividend payout ratio and a constant debt-equity ratio. |
What is the maximum increase in sales that can be sustained assuming no new equity is issued? |
In: Finance
An electric utility is considering a new power plant in northern Arizona. Power from the plant would be sold in the Phoenix area, where it is badly needed. Because the firm has received a permit, the plant would be legal; but it would cause some air pollution. The company could spend an additional $40 million at Year 0 to mitigate the environmental problem, but it would not be required to do so. The plant without mitigation would cost $240.41 million, and the expected cash inflows would be $80 million per year for 5 years. If the firm does invest in mitigation, the annual inflows would be $84.88 million. Unemployment in the area where the plant would be built is high, and the plant would provide about 350 good jobs. The risk adjusted WACC is 16%.
Calculate the NPV and IRR with mitigation. Round your answers to
two decimal places. Enter your answer for NPV in millions. Do not
round your intermediate calculations. For example, an answer of
$10,550,000 should be entered as 10.55. Negative value should be
indicated by a minus sign.
NPV $ million
IRR %
Calculate the NPV and IRR without mitigation. Round your answers
to two decimal places. Enter your answer for NPV in millions. Do
not round your intermediate calculations. For example, an answer of
$10,550,000 should be entered as 10.55.
NPV $ million
IRR %
In: Finance
A project has an initial requirement of $190,151 for new equipment and $11,289 for net working capital. The installation costs are expected to be $15,824. The fixed assets will be depreciated to a zero book value over the 4-year life of the project and have an estimated salvage value of $77,787. All of the net working capital will be recouped at the end of the project. The annual operating cash flow is $78,979 and the cost of capital is 14% What is the project's NPV if the tax rate is 28%?
In: Finance