ESSENTIAL OF CORP FINANCE W/CONNECT
ESSENTIAL OF CORP FINANCE W/CONNECT
8th Edition
ISBN: 9781259903175
Author: Ross
Publisher: MCG CUSTOM
Question
Book Icon
Chapter 2, Problem 2CC

1)

Summary Introduction

Case summary:

Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by his own family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.

The company hires a financial analyst named Person PW to evaluate the company’s performance. Person PW collects the following information about the company:

Particulars20132014
Sales$3,334,260$406,427
Cost of goods sold$169,969$214,607
Selling and administrative expenses$33,425$43,626
Depreciation$47,980$54,230
Interest$10,442$11,954
Cash$24,524$26,056
Accounts receivable$17,378$22,542
Inventory$36,570$50,185
Net fixed assets$211,680$264,021
Accounts payable$43,344$48,090
Short-term notes payable$19,757$21,571
Long-term debt$106,848$119,976
New equity$0$20,160

Characters in the case:

  • Company SB
  • Person T: Owner of Company SB
  • Person PW: Financial analyst

To prepare: The income statement of Company SB for the years2013 and 2014.

Introduction:

The income statement indicates the performance of an organization for a short period. In other words, the income statement helps to determine the income of an organization for a given accounting period.

1)

Expert Solution
Check Mark

Answer to Problem 2CC

The net income for 2013 and 2014 is $57,288 and $65,608.

Explanation of Solution

Given information:

The tax rate of Company S is 20 percent. The company pays out 50 percent of the net income as dividend.

Prepare the income statement for 2013:

Income statement for the year 2013
ParticularsAmountAmount
Net sales$333,426.00
Less:
          Costs$169,969.00
          Selling and administrative expenses$33,425.00
          Depreciation$47,980.00$251,374.00
Earnings before interest and taxes$82,052.00
Less: Interest paid$10,442.00
Taxable income$71,610.00
Less: Taxes ($71,610×20%)$14,322.00
Net income (A)$57,288.00
Dividends (B) = (A)×50%$28,644.00
Addition to retained earnings (A)−(B)$28,644.00

Hence, the net income for 2013 is $57,288.

Prepare the income statement for 2014:

Income statement for the year 2014
ParticularsAmountAmount
Net sales$406,427.00
Less:
          Costs$214,607.00
          Selling and administrative expenses$43,626.00
          Depreciation$54,230.00$312,463.00
Earnings before interest and taxes$93,964.00
Less: Interest paid$11,954.00
Taxable income$82,010.00
Less: Taxes ($98,412×34%)$16,402.00
Net income (A)$65,608.00
Dividends (B) = (A)×50%$32,804.00
Addition to retained earnings (A)−(B)$32,804.00

Hence, the net income for 2014 is $65,608.

2)

Summary Introduction

To prepare: The balance sheet of Company SB for the year 2013 and 2014

Introduction:

The balance sheet refers to the statement that indicates the financial position of the firm.

2)

Expert Solution
Check Mark

Explanation of Solution

Prepare the balance sheet for 2013:

Balance sheet
For the year 2013
AssetsAmountLiabilitiesAmount
Current assetsCurrent liabilities
   Cash$24,524   Accounts payable$48,090
   Accounts receivable$17,378   Short-term notes payable$21,571
   Inventory$36,570Total$69,661
Total (A)$78,472
Long-term debt$119,976
Fixed assets
   Tangible net fixed assets (B)$211,680Shareholders' equity
    Common stock (Balancing figure)$71,871
   Addition to retained earnings$28,644.
Total$100,515
Total assets (A)+(B)$290,152Total liabilities and shareholders' equity$290,152

Prepare the balance sheet for 2014:

Note: The retained earnings for the year 2014 are the sum of addition to retained earnings of 2013 and the addition to retained earnings of 2014.

Balance sheet
For the year 2014
AssetsAmountLiabilitiesAmount
Current assetsCurrent liabilities
   Cash$26,056   Accounts payable$48,090
   Accounts receivable$22,542   Short-term notes payable$21,571
   Inventory$50,185Total$69,661
Total (A)$98,783
Long-term debt$119,976
Fixed assets
   Tangible net fixed assets (B)$264,021Shareholders' equity
   Common stock (Balancing figure)$111,719

   Addition to Retained earnings

   ($28,644+$32,804)

$61,448
Total$173,167
Total assets (A)+(B)$362,804Total liabilities and shareholders' equity$362,804

3)

Summary Introduction

To calculate: The operating cash flow for 2013 and 2014

3)

Expert Solution
Check Mark

Answer to Problem 2CC

The operating cash flow for 2013 is $116,710. The operating cash flow for 2014 is $131,792.

Explanation of Solution

Given information:

Refer Part 1 for income statement items for the years 2013 and 2014.

Compute the operating cash flow for 2013:

Operating cash flow for 2013
ParticularsAmount
Earnings before interest and taxes$83,052
Add: Depreciation$47,980
$131,032
Less: Taxes$14,322
Operating cash flow$116,710

Hence, the operating cash flow is $116,710.

Compute the operating cash flow for 2014:

Operating cash flow for 2014
ParticularsAmount
Earnings before interest and taxes$93,964
Add: Depreciation$54,230
$148,194
Less: Taxes$16,402
Operating cash flow$131,792

Hence, the operating cash flow is $131,792.

4)

Summary Introduction

To calculate: The cash flow from assets

4)

Expert Solution
Check Mark

Answer to Problem 2CC

The cash flow from assets for 2014 is $8,701.

Explanation of Solution

Formulae:

The formula to calculate the ending net working capital:

Ending net working capital=Ending current assetsEnding current liabilities

The formula to calculate the beginning net working capital:

Beginning net working capital=Beginning current assetsBeginning current liabilities

The formula to calculate the change in net working capital:

Change in net working capital=(Ending net working capitalBeginning net working capital)

The formula to calculate the cash flow from assets:

Cash flow from assets=(Operatingcash flow)(Change in networking capital)(Net capitalspending)

Compute the net capital spending:

Net capital spending
ParticularsAmount
Ending net fixed assets$264,021
Less: Beginning net fixed assets$211,680
$52,341
Add: Depreciation$54,230
Net capital spending$106,571

Hence, the net capital spending is $106,571.

Compute the ending net working capital:

Ending net working capital=Ending current assetsEnding current liabilities=$98,783$69,661=$29,122

Hence, the ending net working capital is $29,122.

Compute the beginning net working capital:

Beginning net working capital=Beginning current assetsBeginning current liabilities=$78,472$69,661=$8,811

Hence, the beginning net working capital is $8,811.

Compute the change in net working capital:

Change in net working capital=(Ending net working capitalBeginning net working capital)=$29,122$8,811=$20,311

Hence, the change in net working capital is $20,311.

Compute the cash flow from assets:

The operating cash flow is $131,792,the change in net working capital is $16,502 and the net capital spending is $106,571.

Cash flow from assets=(Operatingcash flow)(Change in networking capital)(Net capitalspending)=$131,792$16,520$106,571=$8,701

Hence, the cash flow from assets is $8,701.

5)

Summary Introduction

To calculate: The cash flow to creditors

5)

Expert Solution
Check Mark

Answer to Problem 2CC

The cash flow to creditors is −$1,174.

Explanation of Solution

Given information:

Company SB has to pay interest expenses amounting to $11,954. The new net borrowings were $13,128($119,976$106,848).

Formula:

Cash flow to creditors=Interest paidNet new borrowing

Compute the cash flow to creditors:

Cash flow to creditors=Interest paidNet new borrowing=$11,954$13,128=($1,174)

Hence, the cash flow to creditors is −$1,174.

6)

Summary Introduction

To calculate: The cash flow to stockholders

6)

Expert Solution
Check Mark

Answer to Problem 2CC

The cash flow to stockholders is $12,644.

Explanation of Solution

Given information:

Company S paid dividends amounting to $32,804.00. It issued new equity worth $20,160.

Formula:

Cash flow to stockholders'=Dividends paidNet new equity raised

Compute the cash flow to stockholders:

Cash flow to stockholders'=Dividends paidNet new equity raised=$32,804$20,160=$12,644

Hence, the cash flow to stockholders is $12,644.

Summary Introduction

To discuss: The cash flows of the company

Expert Solution
Check Mark

Explanation of Solution

The earnings of the company were positive. It also had a positive cash flow from operations. The company paid $12,644 to the stockholders. The cash flow to creditors is negative. Hence, it raised $1,174 from creditors. The investment in net working capital was $20,311. It also invested $106,571 in fixed assets.

Summary Introduction

To discuss: The expansion plans of Person T

Expert Solution
Check Mark

Explanation of Solution

Although Company SB has positive cash flow from operating activities, most of it goes for meeting the capital needs. The company is already using its cash flow to build assets. Moreover, it is raising additional capital from creditors through bonds. The expansion plans are risky because of the increased capital spending.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Larry Davis borrows $80,000 at 14 percent interest toward the purchase of a home. His mortgage is for 25 years. a. How much will his annual payments be? (Although home payments are usually on a monthly basis, we shall do our analysis on an annual basis for ease of computation. We will get a reasonably accurate answer.) b. How much interest will he pay over the life of the loan? c. How much should be willing to pay to get out of a 14 percent mortgage and into a 10 percent mortgage with 25 years remaining on the mortgage? Assume current interest rates are 10 percent. Carefully consider the time value of money. Disregard taxes.
You are chairperson of the investment fund for the local closet. You are asked to set up a fund of semiannual payments to be compounded semiannually to accumulate a sum of $250,000 after nine years at a 10 percent annual rate (18 payments). The first payment into the fund is to take place six months from today, and the last payment is to take place at the end of the ninth year. Determine how much the semiannual payment should be. (a) On the day, after the sixth payment is made (the beginning of the fourth year), the interest rate goes up to a 12 percent annual rate, and you can earn a 12 percent annual rate on funds that have been accumulated as well as all future payments into the funds. Interest is to be compounded semiannually on all funds. Determine how much the revised semiannual payments should be after this rate change (there are 12 payments and compounding dates). The next payment will be in the middle of the fourth year.
If your Uncle borrows $60,000 from the bank at 10 percent interest over the seven-year life of the loan, what equal annual payments must be made to discharge the loan, plus pay the bank its required rate of interest? How much of his first payment will be applied to interest? To principal? How much of his second payment will be applied to each?

Chapter 2 Solutions

ESSENTIAL OF CORP FINANCE W/CONNECT

Knowledge Booster
Background pattern image
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Essentials Of Investments
Finance
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Mcgraw-hill Education,
Text book image
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:9781260013962
Author:BREALEY
Publisher:RENT MCG
Text book image
Financial Management: Theory & Practice
Finance
ISBN:9781337909730
Author:Brigham
Publisher:Cengage
Text book image
Foundations Of Finance
Finance
ISBN:9780134897264
Author:KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:Pearson,
Text book image
Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Text book image
Corporate Finance (The Mcgraw-hill/Irwin Series i...
Finance
ISBN:9780077861759
Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:McGraw-Hill Education