2019 2018 Cash $102,850 $ 89,725 Accounts receivable 103,365 85,527 Inventories 38,444 34,982 Total current assets $244,659 $210,234 Net fixed assets 67,165 42,436 Total assets $311,824 $252,670 Accounts payable $ 30,761 $ 23,110 Accruals 30,477 22,656 Notes payable 16,717 14,217 Total current liabilities $ 77,955 $ 59,983 Long-term debt 76,264 63,914 Total liabilities $154,219 $123,897 Common stock 100,000 90,000 Retained earnings 57,605 38,773 Total common equity $157,605 $128,773 Total liabilities and equity $311,824 $252,670
Laiho Industries^ 2018 and 2019 bal ance sheets (in thousands of dollars) are shown.
a. Sales for 2019 were $455,150,000, and EBITDA was 15% of sales. Furthermore, depre ciation and amortization were 18% of net fixed assets, interest was $8,583,000, the cor porate tax rate was 25%, and Laiho pays 47.25% of its net income as dividends. Given this information, construct the firm's 2019 income statement.
b. Construct the statement of
c. Calculate 2018 and 2019 net operating
d. If Laiho increased its dividend payout ratio, what effect would this have on corporate taxes paid? What effect would this have on taxes paid by the company's shareholders?
e. Assume that the firm's after-tax cost of capital is 10.5%. What is the firm's 2019 EVA?
f. Assume that the firm's stock price is $22 per share and that at year-end 2019 the firm has 10 million shares outstanding. What is the firm's MVA at year-end 2019?
Trending now
This is a popular solution!
Step by step
Solved in 4 steps
