Professional Documents
Culture Documents
Balance Sheets
Beginning
Ending
ASSETS
Sales
100
Cash
COGS*
34
Depreciation
6
Gross Margin
60
Expenses
25
EBIT
35
Interest
7
EBT
28
Tax
8
Net Income
20
*Cost of Goods Sold
6
Accts Receivable
Inventory
9
13
12
Current Assets
Fixed Assets
Gross
Accum Deprec
Net Fixed Assets
Total Assets
20
7
31
100
(12)
88
115
(18)
97
119
133
36
17
21
6
23
71
25
8
29
59
45
119
133
Wheelwright paid no dividends and sold no new stock during the year. The firms tax rate is
30%.
REQUIRED: a. Develop Wheelwrights free cash flow and make a recommendation as to
whether it seems to be an appropriate acquisition for the investors.
b. Assume that the investors will purchase the company subject to its existing
debt ($59M). Does that change your recommendation?
SOLUTION:
a. First calculate Wheelwrights net operating profit and operating cash flow
NOPAT = EBIT(1-T) = $35 (1-.3) = $24.5
and
Operating Cash Flow = NOPAT + Depreciation = $24.5 + $6 = $30.5
Then subtract increases in gross fixed assets and current accounts for free cash flow,
1,495
230
1,265
500
765
19,290
4,500
14,790
5,620
9,170
REQUIRED:
Develop common sized income statements for Linden and the industry as a whole.
SOLUTION:
Sales
Cost of Goods Sold
Gross Margin
Expenses:
Sales and Marketing
Engineering
Finance and Administration
Total Expenses
Linden
$6,000
3,200
2,800
%
100.0
53.3
47.7
Industry
$64,000
33,650
30,350
%
100.0
52.6
47.4
430
225
650
1,305
7.2
3.8
10.8
21.8
3,850
2,650
4,560
11,060
6.0
4.1
7.1
17.2
EBIT
Interest Expense
EBT
Tax
Net Income
1,495
230
1,265
500
765
24.9
3.8
21.1
8.3
12.8
19,290
4,500
14,790
5,620
9,170
30.1
7.0
23.1
8.8
14.3
RATIO ANALYSIS
Axtel Company has the following financial statements:
In addition, Axtel retired stock for $1,000,000 and paid a dividend of $1,727,000. Depreciation for the
year was $1,166,000. Construct a Statement of Cash Flows for Axtel for 2001. (Hint: Retiring stock means buying it
back from shareholders. Assume the purchase was made at book value, and treat it like a negative sale of stock.)
REQUIRED:
Calculate all of the ratios discussed in the chapter for the Axtel Company of problem 5. Assume Axtel had leasing
costs of $7,267 in 20X1, and had 1,268,000 shares of stock outstanding that were valued at $28.75 per share at year
end.
SOLUTION:
Prepared by: Luzz B. Landicho, CPA, MBA
Faculty, College of Accountancy & Economics, PLM
Page 3 of 5
Current Ratio
Current Assets / Current Liabilities
Quick Ratio
[Current Assets Inventory] / Current Liabilities= ($11,678 $3,220) / $2,110
= 4.0
Average Collection Period (ACP)
[Accts Rec / Sales] 360
Inventory Turnover
COGS / Inventory
Sales / Inventory
= $6,002 : $14,613
= .41:1
Then
P/E