all of your answers are numeric. you must use only cell references or formulas for answers.
Financial Statements, Cash Flow, and Taxes: Spreadsheet Problems
(2-14) Build a Model: Free Cash Flows, EVA, and MVA
Begin with the partial model in the file Ch02 P14 Build a Model.xls on the textbook’s Web site.
Financial Statements, Cash Flow, and Taxes: Spreadsheet Problems
a. Cumberland Industries’s 2010 sales were $455,000,000; operating costs (excluding depreciation) were equal to 85% of sales; net fixed assets were $67,000,000; depreciation amounted to 10% of net fixed assets; interest expenses were $8,550,000; the state-plus-federal corporate tax rate was 40%; and Cumberland paid 25% of its net income out in dividends. Given this information, construct Cumberland’s 2010 income statement. Also calculate total dividends and the addition to retained earnings. ( Hint: Start with the partial model in the file and report all dollar figures in thousands to reduce clutter.)
b. Cumberland Industries’s partial balance sheets are shown below. Cumberland issued $10,000,000 of new common stock in 2010. Using this information and the results from part a, fill in the missing values for common stock, retained earnings, total common equity, and total liabilities and equity.
Cumberland Industries: Balance Sheets as of December 31 (Thousands of Dollars)
2010 2009
Assets
Cash $ 91,450 $ 74,625
Short-term investments 11,400 15,100
Accounts receivable 108,470 85,527
Inventories 38,450 34,982
Total current assets $249,770 $210,234
Net fixed assets 67,000 42,436
Total assets $316,770 $252,670
Liabilities and Equity
Accounts payable $ 30,761 $ 23,109
Accruals 30,405 22,656
Notes payable 12,717 14,217
Total current liabilities $ 73,883 $ 59,982
Long-term debt 80,263 63,914
Total liabilities $154,146 $123,896
Common stock ? $ 90,000
Retained earnings ? 38,774
Total common equity ? $128,774
Total liabilities and equity ? $252,670
Cumberland Industries: Balance Sheets as of December 31 (Thousands of Dollars) View PDF
Back to Top P. 81
Cumberland Industries: Balance Sheets as of December 31 (Thousands of Dollars) (continued) View PDF
c. Construct the statement of cash flows for 2010.
Analysis of Financial Statements: Spreadsheet Problem
(3–15) Build a Model: Ratio Analysis
Start with the partial model in the file Ch03 P15 Build a Model.xls from the textbook’s Web site. Joshua & White (J&W) Technologies’s financial statements are also shown below. Answer the following questions. (Note: Industry average ratios are provided in Ch03 P15 Build a Model.xls.)
Analysis of Financial Statements: Spreadsheet Problem
a. Has J&W’s liquidity position improved or worsened? Explain.
b. Has J&W’s ability to manage its assets improved or worsened? Explain.
c. How has J&W’s profitability changed during the last year? d. Perform an extended Du Pont analysis for J&W for 2009 and 2010. What do these results tell you?
e. Perform a common size analysis. What has happened to the composition (that is, percentage in each category) of assets and liabilities?
f. Perform a percentage change analysis. What does this tell you about the change in profitability and asset utilization?
Joshua & White Technologies: December 31 Balance Sheets (Thousands of Dollars)
Assets 2010 2009 Liabilities &Equity 2010 2009
Cash and cash equivalents $ 21,000 $ 20,000 Accounts payable $ 33,600 $ 32,000
Short-term investments 3,759 3,240 Accruals 12,600 12,000
Accounts receivable 52,500 48,000 Notes payable 19,929 6,480
Inventories 84,000 56,000 Total current liabilities $ 66,129 $ 50,480
Total current assets $161,259 $127,240 Long-term debt 67,662 58,320
Net fixed assets 218,400 200,000 Total liabilities $133,791 $108,800
Total assets $379,659 $327,240 Common stock 183,793 178,440
Retained earnings 62,075 40,000
Total common equity $245,868 $218,440
Total liabilities & equity $379,659 $327,240
Joshua & White Technologies: December 31 Balance Sheets (Thousands of Dollars) View PDF
Joshua & White Technologies December 31 Income Statements (Thousands of Dollars)
2010 2009
Sales $420,000 $400,000
Expenses excluding depr. & amort. 327,600 320,000
EBITDA $ 92,400 $ 80,000
Depreciation and amortization 19,660 18,000
EBIT $ 72,740 $ 62,000
Interest expense 5,740 4,460
EBT $ 67,000 $ 57,540
Taxes (40%) 26,800 23,016
Net income $ 40,200 $ 34,524
Common dividends $ 18,125 $ 17,262
Joshua & White Technologies December 31 Income Statements (Thousands of Dollars) View PDF
Back to Top P. 116
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
Our Services
Custom Writings Help is a Quality-Oriented Company in Online Writing as a result of hiring exceptional professionals to execute clients' tasks.
Essays
At Custom Writings Help,We understand the struggle of research paper writing, and that is why at Custom WritingS Help, we are all out to help you. We pride ourselves on having a team of clinical writers. The stringent and rigorous vetting process ensures that only the 'BEST' Writers are chosen for the job. We have highly qualified Ph.D. and MA writers working with us; we equally offer these experienced writers specific bonuses and incentives to make them deliver highly original, unique, and informative content at reasonably low prices.
Admissions
Thesis Writing Service
Worlwide, Many Masters Students are struggling with Thesis Completion. A thesis is likely to be the longest and most challenging piece of work a student has ever completed. However, unlike essays and other assignments, a student can pick a particular interest topic and work on their initiative. Fortunately, we are there for you. At Custom Writings Help, you are assured of an authentic, imaginative, informative, linguistically great, and advantageous thesis that adheres to all your needs. So, why continue considering different writers when you have discovered the best in the field?
Editing
Custom Papers
Not a single student can avoid writing custom papers. However, a total lack of experience, skills, and time makes it very hard to produce a superb writing piece. Therefore, if you are seeking professional help, turn to us. Our specialized and experienced writers compose a variety of model papers, including custom essays, college term papers, research papers, book reports, MBA essays, executive summaries, dissertations, Ph.D. theses, admission essays, and research proposals for college and university students at any level.
Coursework
Essay Writing
Most of the students disregard the critical principles of essay writing and compose papers below sensible guidelines. Therefore, with Custom Writings Help, one should not worry about his/her essay. Our Writers compose informative and engaging content on all complexities and topics. We write meaningful and smart essays while prioritizing all aspects that bring about a good grade, such as impeccable grammar, proper structure, zero-plagiarism, and conformance to guidelines.
Coursework
Coourse Work Writing
Don't let the seemingly never-ending onslaught of writing assignments get you down. If you are looking where to get course work assistance online, the writers at Custom Writings Help are here to assist you with all of your writing needs. We undertake to unique delivery of papers that meet the professor's requirements. The content is proofread, edited, and checked plagiarism before submission to customers. No matter how big or small your work is, we will deliver on time. Try US Now! !
Coursework
Dissertation Writing Service
High-Quality Dissertation Writing Services are rare. They require Ph.D. academicians – not easily found. However, are an exception. The years, time, and resources we have invested in the dissertation world has given us a competitive advantage over others. Choose to come to Custom Writings Help; You will find perfect Ph.D. consultants who have written hundreds of dissertations theses ready to help you. Let our dissertation-writing services help you craft your dissertation, for you are assured we will give you the results.