Find FCF, MVA, and EVA. PLEASE SHOW ALL YOUR WORK
PLEASE, THANKS. 
Homework Answers
Add Answer to:
Find FCF, MVA, and EVA. PLEASE SHOW ALL YOUR WORK
PLEASE, THANKS.
Balance Sheet Income Statement...
Answer 1&2 plz Ecologic Co. Ltd's income statement is given below: Sales Operating costs excluding D&A...
Answer 1&2 plz
Ecologic Co. Ltd's income statement is given below: Sales Operating costs excluding D&A D&A EBIT Interest EBT Taxes (40%) Net Income 15,000,000 6,000,000 9,000,000 4,000,000 5,000,000 1,500,000 3,500,000 1400,000 2,100,000 The firm's balance sheet is given below: Assets Liabilities and Equity Cash 500,000 Accounts receivable 1,630,000 2,880,000 5,010,000 32,500,000 37,510,000 Accounts payable Notes Payable Accruals Total curret liabilities Long term liabilities Total Liabilties Total Common Equity Total Liabilities and Equity 690,000 800,000 1,020,000 2,510,000 9,900,000 12,410,000 25.100,000...
Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19...
Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19 12/31/18 Total Revenue (Net Revenue) $150,000,000 $140,000,000 Cost of Revenue (CoGS) ($130,000,000) ($123,000,000) $20,000,000 $17,000,000 Gross Profit Operating Expenses Sales, General and Admin. $9,000,000 $10,000,000 $0 $0 Other Operating Items Total Operating Exp ($9,000,000) ($10,000,000) $11,000,000 $7,000,000 Operating Income (or loss) Interest Expense ($1,000,000) ($800,000) $10,000,000 $6,200,000 Earnings Before Tax ($4,000,000) ($5,000,000) Income Tax Net Income (or loss) $5,000,000 $2,200,000 12/31/19 12/31/18 Dividends declared...
Calculate the RATIO of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19...
Calculate the RATIO of the following:
Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...
Calculate the ratio of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19...
Calculate the ratio of the following:
Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...
...
Assets: 2018 2017 Cash -------- 158,000 Accounts receivable 864,000 700,000 Inventories 2,000,000 1,400,000 Total current assets 3,064,000 2,270,000 Net fixed assets 6,000,000 5,600,000 Total assets --------- ----------- Liabilities and equity: Accounts payable 1,400,000 1,090,000 Notes payable 1,600,000 1,800,000 Total current liabilities 3,000,000 2,890,000 Long-term debt 2,400,000 2,400,000 Common stock 3,000,000 2,000,000 Retained earnings 664,000 580,000 Total common equity 3,664,000 2,580,000 Total liabilities and equity ------------- --------------- Assume sales in 2017 and 2018 were the same. 200,000 = depreciation. 500,000 =...
Income Statement Balance Sheet Sales $20,000,000 Assets: Cost of Goods Sold 8.000.000 Cash $ 5,000,000 12,000,000...
Income Statement Balance Sheet Sales $20,000,000 Assets: Cost of Goods Sold 8.000.000 Cash $ 5,000,000 12,000,000 Marketable Securities 12,500,000 Selling and Administrative 1,600,000 Accounts Receivable, net 2,500,000 Depreciation Expense 3.000.000 Inventory 30,000,000 7,400,000 Prepaid Expenses 5,000,000 Interest 2.000.000 Plant & Equipment 30.000.000 5,400,000 Taxes (25%) 1.350.000 Total Assets 85,000,000 4,050,000 Common Stock Div. 600,000 Liabilities and Equity $3,450,000 Accounts Payable $20,000,000 Notes Payable 5,000,000 Accrued Expenses 5,000,000 Bonds Payable 25,000,000 Common Stock 5,000,000 Capital in Excess of Par 10,000,000 Retained...
Table 4-6 Sample Balance Sheet 2018 2019 7,000,000 9,000,000 Current assets Total fixed assets Total assets...
Table 4-6 Sample Balance Sheet 2018 2019 7,000,000 9,000,000 Current assets Total fixed assets Total assets 8,000,000 15,000,000 6,000,000 15,000,000 Current liabilities Long term debt 3,000,000 4,000,000 1,000,000 4,000,000 Owner's equity 8,000,000 10,000,000 Total liabilities & owner's equity 15.000.000 15.000.000 3.Based on the Balance Sheet Below on Table 4-6, Calculate the following for each year: 2018 Current Ratio: Debt-to-Asset Ratio: 2019 Current Ratio: Debt-to-Asset Ratio: B.Explain what each of these ratios mean. Did they improve or decline from 2018 to...
1. Calculate Free Cash Flow, ROIC, EVA and MVA? Assignment 2 2017 2018 Statement of Retained...
1. Calculate Free Cash Flow, ROIC, EVA and MVA?
Assignment 2 2017 2018 Statement of Retained Earnings Opening balance of RE Add, Net Income Lees, Dividend = Closing Balance of RE 2018 1365 115 1001 1,380 1056 97 361 1,514 Statement of Cash Flows INCOME STATEMENT Sales Cost of goods sold Depreciation Other Expended Toral Operating costs EBIT Interest Expense EBT Tax(217 Net Income 2018 350 2 36 146 115 Op. Balance wine.dctivitis Net Income Add, Depreciation Less, Increase in...
Parkland buys all of Sander Company's assets and liabilities. Sander' balance sheet at the date of...
Parkland buys all of Sander Company's assets and liabilities. Sander' balance sheet at the date of acquisition, including fair value information on its reported assets and liabilities, is as follows: Book Value Dr (Cr) Fair Value Dr (Cr) Assets Cash, receivables Inventories Property and equipment Total assets $ 1,000,000 5,000,000 60.000.000 $ 66,000,000 $ 950,000 4,000,000 45,000,000 29,000,000 Liabilities & Equity Accounts and notes payable Common stock Additional paid-in capital Retained earnings Total liabilities and equity $ 30,000,000 500,000 15,000,000...
Find NOPAT, NOWC, NFA, TOC, FCF, NOPAT/SALES, TOC/SALES, ROIC, WACC, EVA, MVA, PRICE/SHARE, EPS, BV/SHARE, P/E,...
Find NOPAT, NOWC, NFA, TOC, FCF,
NOPAT/SALES, TOC/SALES, ROIC, WACC, EVA, MVA, PRICE/SHARE, EPS,
BV/SHARE, P/E, M/B, N?
NOTE:
Change in sales = 5%
Change in op.costs= 5%
Change in interest =46.7%
Change in net income= -3.6%
MICRO DRIVE INC.BALANCE SHEETS (mil $) ASSETS YEAR 2 YEAR 1 LIABILITIES AND EQUITY YEAR 2 YEAR 1 10 30 Cash and Equivalents Short Term Investments Accounts Receivable Inventories Total Current Assets 375 615 1000 65 315 415 Accounts Payable Notes Payable Accruals...
Answer 1&2 plz
Ecologic Co. Ltd's income statement is given below: Sales Operating costs excluding D&A D&A EBIT Interest EBT Taxes (40%) Net Income 15,000,000 6,000,000 9,000,000 4,000,000 5,000,000 1,500,000 3,500,000 1400,000 2,100,000 The firm's balance sheet is given below: Assets Liabilities and Equity Cash 500,000 Accounts receivable 1,630,000 2,880,000 5,010,000 32,500,000 37,510,000 Accounts payable Notes Payable Accruals Total curret liabilities Long term liabilities Total Liabilties Total Common Equity Total Liabilities and Equity 690,000 800,000 1,020,000 2,510,000 9,900,000 12,410,000 25.100,000...
Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19 12/31/18 Total Revenue (Net Revenue) $150,000,000 $140,000,000 Cost of Revenue (CoGS) ($130,000,000) ($123,000,000) $20,000,000 $17,000,000 Gross Profit Operating Expenses Sales, General and Admin. $9,000,000 $10,000,000 $0 $0 Other Operating Items Total Operating Exp ($9,000,000) ($10,000,000) $11,000,000 $7,000,000 Operating Income (or loss) Interest Expense ($1,000,000) ($800,000) $10,000,000 $6,200,000 Earnings Before Tax ($4,000,000) ($5,000,000) Income Tax Net Income (or loss) $5,000,000 $2,200,000 12/31/19 12/31/18 Dividends declared...
Calculate the RATIO of the following:
Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...
Calculate the ratio of the following:
Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...
Income Statement Balance Sheet Sales $20,000,000 Assets: Cost of Goods Sold 8.000.000 Cash $ 5,000,000 12,000,000 Marketable Securities 12,500,000 Selling and Administrative 1,600,000 Accounts Receivable, net 2,500,000 Depreciation Expense 3.000.000 Inventory 30,000,000 7,400,000 Prepaid Expenses 5,000,000 Interest 2.000.000 Plant & Equipment 30.000.000 5,400,000 Taxes (25%) 1.350.000 Total Assets 85,000,000 4,050,000 Common Stock Div. 600,000 Liabilities and Equity $3,450,000 Accounts Payable $20,000,000 Notes Payable 5,000,000 Accrued Expenses 5,000,000 Bonds Payable 25,000,000 Common Stock 5,000,000 Capital in Excess of Par 10,000,000 Retained...
Table 4-6 Sample Balance Sheet 2018 2019 7,000,000 9,000,000 Current assets Total fixed assets Total assets 8,000,000 15,000,000 6,000,000 15,000,000 Current liabilities Long term debt 3,000,000 4,000,000 1,000,000 4,000,000 Owner's equity 8,000,000 10,000,000 Total liabilities & owner's equity 15.000.000 15.000.000 3.Based on the Balance Sheet Below on Table 4-6, Calculate the following for each year: 2018 Current Ratio: Debt-to-Asset Ratio: 2019 Current Ratio: Debt-to-Asset Ratio: B.Explain what each of these ratios mean. Did they improve or decline from 2018 to...
1. Calculate Free Cash Flow, ROIC, EVA and MVA?
Assignment 2 2017 2018 Statement of Retained Earnings Opening balance of RE Add, Net Income Lees, Dividend = Closing Balance of RE 2018 1365 115 1001 1,380 1056 97 361 1,514 Statement of Cash Flows INCOME STATEMENT Sales Cost of goods sold Depreciation Other Expended Toral Operating costs EBIT Interest Expense EBT Tax(217 Net Income 2018 350 2 36 146 115 Op. Balance wine.dctivitis Net Income Add, Depreciation Less, Increase in...
Parkland buys all of Sander Company's assets and liabilities. Sander' balance sheet at the date of acquisition, including fair value information on its reported assets and liabilities, is as follows: Book Value Dr (Cr) Fair Value Dr (Cr) Assets Cash, receivables Inventories Property and equipment Total assets $ 1,000,000 5,000,000 60.000.000 $ 66,000,000 $ 950,000 4,000,000 45,000,000 29,000,000 Liabilities & Equity Accounts and notes payable Common stock Additional paid-in capital Retained earnings Total liabilities and equity $ 30,000,000 500,000 15,000,000...
Find NOPAT, NOWC, NFA, TOC, FCF,
NOPAT/SALES, TOC/SALES, ROIC, WACC, EVA, MVA, PRICE/SHARE, EPS,
BV/SHARE, P/E, M/B, N?
NOTE:
Change in sales = 5%
Change in op.costs= 5%
Change in interest =46.7%
Change in net income= -3.6%
MICRO DRIVE INC.BALANCE SHEETS (mil $) ASSETS YEAR 2 YEAR 1 LIABILITIES AND EQUITY YEAR 2 YEAR 1 10 30 Cash and Equivalents Short Term Investments Accounts Receivable Inventories Total Current Assets 375 615 1000 65 315 415 Accounts Payable Notes Payable Accruals...
Most questions answered within 3 hours.
-
Under the influence of its drive force, a snowmobile is moving
at a constant velocity along...
asked 11 minutes ago -
What mechanisms Drive speciation??
(I.e. what was Dawins theory on the orgin of species, and how...
asked 1 hour ago -
The manager at a car assembly plant believes that the mean
assembly time for a car...
asked 2 hours ago -
Which of the following is true of electron capture?
A) It decreases the nuclide's mass number...
asked 4 hours ago -
Assuming an efficiency of 43.10%, calculate the actual yield of
magnesium nitrate formed from 114.9 g...
asked 4 hours ago -
The highly pathogenic bacterium Clostridium
perfringens causes gangrene, a disease that results in the
destruction of...
asked 6 hours ago -
In the context of situation analysis, which of the following is
a category for analysis in...
asked 6 hours ago -
In a study of the gas phase decomposition of sulfuryl chloride
at 600 K SO2Cl2(g)SO2(g) +...
asked 6 hours ago -
75 g of 2-propanol (C3H8O) and 25 g of pentane are mixed in a
200 mL...
asked 6 hours ago -
The 2800-turn coil in a dc motor has an area per turn of 1.1 ×
10-2...
asked 6 hours ago -
Draw a combinational logic circuit diagram with a symbol inside
the box for two I/P of...
asked 6 hours ago -
The cliché we use quite a lot in finance is: there is a need to
maximize...
asked 6 hours ago