Question

In: Finance

Rosnan Industries' 2017 and 2016 balance sheets and income statements are shown below. All of the...

Rosnan Industries' 2017 and 2016 balance sheets and income statements are shown below. All of the balance of Cash and Equivalents is an operating asset.

Balance Sheets:
2017 2016
Cash and equivalents $100   $85  
Accounts receivable 275   200  
Inventories 375   250  
      Total current assets $750   $635  
Net plant and equipment 2,000   1,490  
Total assets $2,750   $2,125  
Accounts payable $150   $85  
Accruals 75   50  
Notes payable 150   75  
      Total current liabilities $375   $210  
Long-term debt 450   290  
Common stock 1,225   1,225  
Retained earnings 700   400  
Total liabilities and equity $2,750   $2,125  


Income Statements:
2017 2016
Sales $2,000   $1,500  
Operating costs excluding depreciation 1,250   1,000  
EBITDA $750   $500  
Depreciation and amortization 100   75  
EBIT $650   $425  
Interest 62   45  
EBT $588   $380  
Taxes (40%) 235   152  
Net income $353   $228  
Dividends paid $53   $48  
Addition to retained earnings $300   $180  
Shares outstanding 180   180  
Price $25.00   $22.50  
WACC 10.00%     


Using the financial statements above, what is Rosnan's 2017 market value added (MVA)? Round your answer to the nearest dollar. Do not round intermediate calculations.

Using the financial statements given earlier, what is Rosnan's 2017 economic value added (EVA)? Round your answer to the nearest cent. Do not round intermediate calculations.

Solutions

Expert Solution

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance Sheets: 2018 2017   Assets Cash and equivalents $100   $85   Accounts receivable 275   300   Inventories 375   350       Total current assets $750   $735   Net plant and equipment 2,000   1,490   Total assets $2,750   $2,225     Liabilities and Equity Accounts payable $150   $85   Accruals 75   50   Notes payable 150   175       Total current liabilities $375   $310   Long-term debt 450   290       Total liabilities $825   $600   Common stock 1,225   1,225   Retained earnings...
Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance Sheets: 2018 2017 Cash and equivalents $80 $65 Accounts receivable 275 300 Inventories 375 350 Total current assets $730 $715 Net plant and equipment 2,000 1,490 Total assets $2,730 $2,205 Accounts payable $150 $85 Accruals 75 50 Notes payable 130 155 Total current liabilities $355 $290 Long-term debt 450 290 Common stock 1,225 1,225 Retained earnings 700 400 Total liabilities and equity $2,730 $2,205...
Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance Sheets: 2013...
Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance Sheets: 2013 2012 Cash and equivalents $100   $85   Accounts receivable 275   300   Inventories 375   250         Total current assets $750   $635   Net plant and equipment 2,300   1,490   Total assets $3,050   $2,125   Accounts payable $150   $85   Accruals 75   50   Notes payable 150   75         Total current liabilities $375   $210   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 1,000   400   Total liabilities and equity $3,050   $2,125   Income Statements:...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance Sheets 2019 2018 Assets Cash and equivalents $80   $65   Accounts receivable 275   300   Inventories 375   250         Total current assets $730   $615   Net plant and equipment 2,300   1,490   Total assets $3,030   $2,105   Liabilities and Equity Accounts payable $150   $85   Accruals 75   50   Notes payable 130   55         Total current liabilities $355   $190   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 1,000   400   Total liabilities...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance Sheets Assets 2019 2018 Cash and equivalents $100   $85   Accounts receivable 275   300   Inventories 375   250         Total current assets $750   $635   Net plant and equipment 2,300   1,490   Total assets $3,050   $2,125   Liabilities and Equity Accounts payable $150   $85   Accruals 75   50   Notes payable 150   75         Total current liabilities $375   $210   Long-term debt 450   290         Total liabilities 825   500   Common stock 1,225   1,225   Retained earnings...
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance Sheets: 2013 2012 Cash and equivalents $100   $85   Accounts receivable 275   300   Inventories 375   250         Total current assets $750   $635   Net plant and equipment 2,300   1,490   Total assets $3,050   $2,125   Accounts payable $150   $85   Accruals 75   50   Notes payable 150   75         Total current liabilities $375   $210   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 1,000   400   Total liabilities and equity $3,050   $2,125  ...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2019 and 2018 balance sheets and income statements are shown below. Balance Sheets: 2019 2018 Cash and equivalents $ 60 $ 45 Accounts receivable 275 300 Inventories 375 350       Total current assets $ 710 $ 695 Net plant and equipment 2,000 1,490 Total assets $ 2,710 $ 2,185 Accounts payable $ 150 $ 85 Accruals 75 50 Notes payable 110 135 Total current liabilities $ 335 $ 270 Long-term debt 450 290 Common stock 1,225 1,225...
Quantitative Problem: Rosnan Industries' 2014 and 2013 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2014 and 2013 balance sheets and income statements are shown below. Balance Sheets: 2014 2013 Cash and equivalents $80   $65   Accounts receivable 275   300   Inventories 375   350         Total current assets $730   $715   Net plant and equipment 2,000   1,490   Total assets $2,730   $2,205   Accounts payable $150   $85   Accruals 75   50   Notes payable 130   155         Total current liabilities $355   $290   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 700   400   Total liabilities and equity $2,730   $2,205  ...
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance Sheets: 2013 2012 Cash and equivalents $100   $85   Accounts receivable 275   200   Inventories 375   250         Total current assets $750   $635   Net plant and equipment 2,000   1,490   Total assets $2,750   $2,125   Accounts payable $150   $85   Accruals 75   50   Notes payable 150   75         Total current liabilities $375   $210   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 700   400   Total liabilities and equity $2,750   $2,125  ...
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance...
Quantitative Problem: Rosnan Industries' 2013 and 2012 balance sheets and income statements are shown below. Balance Sheets: 2013 2012 Cash and equivalents $100   $85   Accounts receivable 275   200   Inventories 375   250         Total current assets $750   $635   Net plant and equipment 2,000   1,490   Total assets $2,750   $2,125   Accounts payable $150   $85   Accruals 75   50   Notes payable 150   75         Total current liabilities $375   $210   Long-term debt 450   290   Common stock 1,225   1,225   Retained earnings 700   400   Total liabilities and equity $2,750   $2,125  ...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT