You and your team are financial consultants who have been hired by a large, publicly traded electronics firm, Brilliant Electronics (BI), a leader in its industry. The company is looking into manufacturing its new product, a machine using sophisticated state of the art technology developed by BI’s R&D team, overseas. This overseas project will last five years. They’ve asked you to evaluate this project and to make a recommendation about whether or not the company should pursue it. BI’s management team needs your recommendation and the analysis used to arrive at it by no later than December 4, 2019.
The following market data on BI’s securities are current:
Debt: 210,000 6.4 percent coupon bonds outstanding, 25 years to maturity, selling or 108 percent of par; the bonds have $1000 par value each and make semi-annual payments
Common Stock: 8,300,000 shares outstanding, selling for $68 per share; beta=1.1
Preferred Stock: 450,000 shares of 4.5% preferred stock outstanding, selling or $81 per share
Market: 7 percent expected market risk premium; 3.5 percent risk-free rate
The company bought some land three years ago for $3.9 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. The land was appraised last week for $4.4 million on an after-tax basis. In five years, the after-tax value of the land will be $4.8 million, but the company expects to keep the land for a future project. The company wants to build its new manufacturing plant on this land; the plant will cost $37 million to build.
At the end of the project (the end of year 5), the plant can be scrapped for $5.1 million. The manufacturing plant will be depreciated using the straight line method.
The company will incur $6,700,000 in annual fixed costs excluding depreciation. The plan is to manufacture 15,300 machines per year and sell them at $11,450 per machine; the variable production costs are $9,500 per machine. Selling price and costs are expected to remain unchanged over the life of the project.
BI uses PK Global (PKG) as its lead underwriter. PKG charges BI spreads of 8% on new common stock issues, 6% on new preferred stock issues, and 4% on new debt issues. PKG has included all direct and indirect issuance costs (along with its profit) in setting these spreads. BI’s tax rate is 35 percent. The project requires $1,300,000 in initial net working capital investment to get operational. Assume BI raises all equity for new projects externally (that is, BI does not use retained earnings).
The weighted average flotation cost is the sum of the weight of each source of funds in the capital structure of the company times the flotation costs, so:
fT = ($564.4/$827.65)(0.08) + ($36.45/$827.65)(0.06) + ($226.8/$827.65)(0.04) = 0.0682, or 6.82%
Thus the initial investment is increased by the amount of flotation costs:
(Amount raised)(1 – 0.0682) = $37,000,000
Amount raised = $37,000,000/(1 – 0.0682) = $39,708,092
Your analysis should include, and your recommendation should be based on, the following:
This project is somewhat riskier than a typical project for BI; therefore, management has asked you to use an adjustment factor of 12% to account for this increased riskiness (that is, to add 12% to the firm’s cost of capital) to estimate the project’s required rate of return.
(NOTE: Flotation costs do not have to be considered when calculating the required rate of return for each class of security – they are addressed in this problem by adjusting the cost of the initial investment to $39,708,092 from $37,000,000).
(Note: You can present the cash flows from Year 0 to Year 5 in a table format)
In: Finance
In: Operations Management
In: Operations Management
Evaluate the Ethical Organization and Performance of the Uber company/business. Please be detailed in your response. (This question is based on the unethical organization Uber). Make sure you are answering/addressing the following points in this answer regarding Ubers Ethical Decision Making and Ethical Influence
- Where did the ethical decision making break down?
- Where did ethical influence take place?
In: Operations Management
Instructions:
For this assignment, you will create a cash flow statement for Happy Healing Hospital for 2016.
The information for 2016 has been collected from various sources within the healthcare organization and is listed in the info below. It is not nice and neat. The entries are not lined up very well and may be a little out of order for your report but the information that you need to create this statement is all listed. It is up to you to create the statement and make it presentable.
You will find the information for 2015 has already been entered in the spreadsheet as an example to go by.
To complete this assignment, please do the following:
|
Happy Healing Hospital - Cash Flow Statement |
|||
| Reported Values | |||
|
Operating Activities |
2015 | 2016 | |
| Cash received from patients and third party payors | $19,915,566 | ||
| Cash paid to employees for salaries and benefits | ($11,081,726) | ||
| Cash paid to vendors for goods and services | ($7,166,776) | ||
| Other operating receipts, net | $671,212 | ||
| Net cash from operating activities | $2,338,276 | ||
|
Capital and related financing activities |
|||
| Acquisition and construction of capital assets | ($477,992) | ||
| Proceeds from sale of capital assets | $3,980 | ||
| Interest paid on long-term debt | ($42,184) | ||
| Payments on line of credit | - | ||
| Proceeds on long-term debt | - | ||
| Principal payments on long-term debt | ($391,003) | ||
| Net cash from capital and related financing activities | ($907,199) | ||
|
Investing activities |
|||
| Investment and other nonoperating income | $108,045 | ||
| Net cash from investing activities | $108,045 | ||
| Net change in cash and cash equivalents | $1,728,113 | ||
| Cash and cash equivalents, beginning of year | $2,379,906 | ||
| Cash and cash equivalents, end of year | $4,324,109 | ||
|
Reconciliation of cash and cash equivalents to the balance sheets |
|||
| Cash and cash equivalents | |||
| In current assets | $5,166,428 | ||
| In noncurrent cash and investments | $809,491 | ||
| Total cash and cash equivalents | $5,975,919 | ||
|
Reconciliation of operating loss to net cash from operating activities |
|||
| Operating income | $861,828 | ||
|
Adjustments to reconcile operating income to net cash from operating activities: |
|||
| Depreciation and amortization | $1,883,051 | ||
| (Gain) loss on disposal of capital assets | ($525) | ||
| Provision for bad debt | $1,281,107 | ||
| Changes in assets and liabilities | |||
| Patient accounts receivable | ($2,044,870) | ||
| Estimated third-party settlements | $1,199,971 | ||
| Supplies and other current assets | $90,264 | ||
| Other assets | ($7,698) | ||
| Accounts payable and accrued expenses | $2,077,036 | ||
| Other current liabilities | $57,535 | ||
| Accrued salaries and related liabilities | ($2,405,197) | ||
| Other long-term liabilities | ($25,000) | ||
|
Net cash flows from operating activities |
$2,967,502 |
|
2016 |
|||||||||||
|
|||||||||||
|
Acquisition and construction of capital assets |
($401,572) |
||||||||||
|
Proceeds from sale of capital assets |
- |
||||||||||
|
Interest paid on long-term debt |
($48,036) |
||||||||||
|
Payments on line of credit |
($150,000) |
||||||||||
|
Proceeds on long-term debt |
$125,000 |
||||||||||
|
Principal payments on long-term debt |
($352,225) |
||||||||||
|
Cash and cash equivalents |
|||||||||||
|
In current assets |
$1,739,826 |
||||||||||
|
In noncurrent cash and investments |
$640,080 |
||||||||||
|
Total cash and cash equivalents |
$2,379,906 |
||||||||||
|
Depreciation and amortization |
$1,243,393 |
||||||||||
|
(Gain) loss on disposal of capital assets |
$246,456 |
||||||||||
|
Provision for bad debt |
$1,402,017 |
||||||||||
|
Changes in assets and liabilities |
|||||||||||
|
Patient accounts receivable |
($717,771) |
||||||||||
|
Estimated third-party settlements |
$300,318 |
||||||||||
|
Supplies and other current assets |
($221,648) |
||||||||||
|
Other assets |
$7,760 |
||||||||||
|
Accounts payable and accrued expenses |
($364,752) |
||||||||||
|
Other current liabilities |
$77,440 |
||||||||||
|
Accrued salaries and related liabilities |
$186,109 |
||||||||||
|
Other long-term liabilities |
($35,000) |
||||||||||
Cash received from patients and third party payors $20,363,530 |
|||||||||||
|
Cash paid to employees for salaries and benefits |
($11,349,910) |
||||||||||
|
Cash paid to vendors for goods and services |
($7,724,464) |
||||||||||
|
Other operating receipts, net |
$1,015,964 |
In: Finance
Charlotte's Crochet Shoppe has 14,000 shares of common stock outstanding at a price per share of $74 and a rate of return of 11.57 percent. The company also has 270 bonds outstanding, with a par value of $2,000 per bond. The pretax cost of debt is 6.11 percent and the bonds sell for 96.9 percent of par. What is the firm's WACC if the tax rate is 39 percent?
In: Finance
A $1,000 par value bond has coupon rate of 5% and the coupon is paid semi-annually. The bond matures in 20 years and has a required rate of return of 10%. Compute the current price of this bond?
In: Finance
Problem 7-11
Balance Sheet Analysis
Complete the balance sheet and sales information in the table that follows for J. White Industries using the following financial data:
Total assets turnover: 1.3
Gross profit margin on sales: (Sales - Cost of goods sold)/Sales =
20%
Total liabilities-to-assets ratio: 45%
Quick ratio: 1.05
Days sales outstanding (based on 365-day year): 39.5 days
Inventory turnover ratio: 7.0
Round your answers to the nearest whole dollar.
| Partial Income | Statement Information |
| Sales | $ _____ |
| Cost of goods sold | $ ______ |
Balance Sheet
| Cash | $ _______ | Accounts payable | $ ______ |
| Accounts receivable | $ ______ | Long-term debt | $ 50,000 |
| Inventories | $ _______ | Common stock | $ ______ |
| Fixed assets | $ _____ | Retained earnings | $ 100,000 |
| Total assets | $ 400,000 | Total liabilities and equity | $ _______ |
Answer all the blanks ____ and plz show steps
In: Finance
“The aim of industrial psychology is primarily not to obtain greater production or output but to give the worker greater ease at his work”. - Justify this statement.
In: Psychology
i want to know about the financial summary/stock purchase recommendation of the texas instrument inc.
In: Finance
Assume that stock market returns have the market index as a common factor, and that all stocks in the economy have a beta of 1.2 on the market index. Firm-specific returns all have a standard deviation of 25%.
Suppose that an analyst studies 20 stocks and finds that one-half of them have an alpha of +1.6%, and the other half have an alpha of −1.6%. Suppose the analyst invests $1.0 million in an equally weighted portfolio of the positive alpha stocks, and shorts $1 million of an equally weighted portfolio of the negative alpha stocks.
a. What is the expected profit (in dollars) and standard deviation of the analyst’s profit? (Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)
b. How does your answer change if the analyst examines 50 stocks instead of 20 stocks? 100 stocks? (Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)
In: Finance
President Trump began his Presidency in January 2017. He had to make many new administrative appointments. Searching the internet review media reports of his major appointments, focusing on the particular characteristics and backgrounds of the appointees. What qualities was the president looking for?include media reports from diverse sources. Meaning, not all Fox News, not all MSNBC/CNN, not all The Drudge Report, etc.
In: Psychology
Based on what you heard in this podcast, do you think you are "frying your brain" with your cell phone? Why or why not?
In: Physics
In: Accounting
In: Operations Management