Solution Manual for Finance Applications and Theory 3rd Edition

Solution Manual for Finance Applications and Theory 3rd Edition Solution Manual for Finance Applications and Theory 3rd Edition CHAPTER 2 – REVIEWING FINANCIAL STATEMENTS questions LG1 1. List and describe the four major financial statements. The four basic financial statements are: 1. The balance sheet reports a firm’s assets, liabilities, and equity at a particular point in time. 2. The income statement shows the total revenues that a firm earns and the total expenses the firm incurs to generate those revenues over a specific period of time—generally one year. 3. The statement of cash flows shows the firm’s cash flows over a given period of time. This statement reports the amounts of cash the firm generated and distributed during a particular time period. The bottom line on the statement of cash flows―the difference between cash sources and uses―equals the change in cash and marketable securities on the firm’s balance sheet from the previous year’s balance. 4. The statement of retained earnings provides additional details about changes in retained earnings during a reporting period. This financial statement reconciles net income earned during a given period minus any cash dividends paid within that period to the change in retained earnings between the beginning and ending of the period. LG1 2. On which of the four major financial statements (balance sheet, income statement, statement of cash flows, or statement of retained earnings) would you find the following items? a. earnings before taxes: income statement b. net plant and equipment: balance sheet c. increase in fixed assets: statement of cash flows d. gross profits: income statement e. balance of retained earnings, December 31, 20xx: statement of retained earnings and balance sheet f. common stock and paid-in surplus: balance sheet g. net cash flow from investing activities: statement of cash flows h. accrued wages and taxes: balance sheet i. increase in inventory: statement of cash flows LG1 3. What is the difference between current liabilities and long-term debt? Current liabilities constitute the firm’s obligations due within one year, including accrued wages and taxes, accounts payable, and notes payable. Long-term debt includes long-term loans and bonds with maturities of more than one year. LG1 4. How does the choice of accounting method used to record fixed asset depreciation affect management of the balance sheet? Firm managers can choose the accounting method they use to record depreciation against their fixed assets. Two choices include the straight-line method and the modified accelerated cost recovery system (MACRS). Companies often calculate depreciation using MACRS when they figure the firm’s taxes and the straight-line method when reporting income to the firm’s stockholders. The MACRS method accelerates deprecation, which results in higher deprecation expenses, lower taxable income, and lower taxes in the early years of a project’s life. The straight-line method results in lower depreciation expenses, but also results in higher taxes in the early years of a project’s life. Firms seeking to lower their cash outflows from tax payments will favor the MACRS depreciation method. LG1 5. What are the costs and benefits of holding liquid securities on a firm’s balance sheet? The more liquid assets a firm holds, the less likely the firm will be to experience financial distress. However, liquid assets generate little or no profits for a firm. For example, cash is the most liquid of all assets, but it earns little, if any, return for the firm. In contrast, fixed assets are illiquid, but provide the means to generate revenue. Thus, managers must consider the trade-off between the advantages of liquidity on the balance sheet and the disadvantages of having money sit idle rather than generating profits. LG2 6. Why can the book value and market value of a firm differ? A firm’s balance sheet shows its book (or historical cost) value based on Generally Accepted Accounting Principles (GAAP). Under GAAP, assets appear on the balance sheet at what the firm paid for them, regardless of what assets might be worth today if the firm were to sell them. Inflation and market forces make many assets worth more now than they were when the firm bought them. So in most cases, book values differ widely from the market values for the same assets—the amount that the assets would fetch if the firm actually sold them. For the firm’s current assets—those that mature within a year―the book value and market value of any particular asset will remain very close. For example, the balance sheet lists cash and marketable securities at their market value. Similarly, firms acquire accounts receivable and inventory and then convert these short-term assets into cash fairly quickly, so the book value of these assets is generally close to their market value. LG2 7. From a firm manager’s or investor’s point of view, which is more important―the book value of a firm or the market value of the firm? Balance sheet assets are listed at historical cost. Managers would see little relation between the total asset value listed on the balance sheet and the current market value of the firm’s assets. Similarly, the stockowners’ equity listed on the balance sheet generally differs from the true market value of the equity—in this case, the market value may be higher or lower than the value listed on the firm’s accounting books. So financial managers and investors often find that balance sheet values are not always the most relevant numbers. LG3 8. What do we mean by a “progressive” tax structure? The U.S. tax structure is progressive, meaning that the larger the income, the higher the taxes assessed. However, corporate tax rates do not increase in any kind of linear way based on this progressive nature: They rise from a low of 15 percent to a high of 39 percent, then drop to 34 percent, rise to 38 percent, and finally drop to 35 percent. LG3 9. What is the difference between an average tax rate and a marginal tax rate? You can figure the average tax rate as the percentage of each dollar of taxable income that the firm pays in taxes. From your economics classes, you can probably guess that the firm’s marginal tax rate is the amount of additional taxes a firm must pay out for every additional dollar of taxable income it earns. LG3 10. How does the payment of interest on debt affect the amount of taxes the firm must pay? Corporate interest payments appear on the balance sheet as an expense item, so we deduct interest payments from operating income when the firm calculates taxable income. But, any dividends paid by corporations to their shareholders are not tax deductible. This is one factor that encourages managers to finance projects with debt financing rather than to sell more stock. Suppose one firm uses mainly debt financing and another firm, with identical operations, uses mainly equity financing. The equity-financed firm will have very little interest expense to deduct for tax purposes. Thus, it will have higher taxable income and pay more taxes than the debt-financed firm. The debt-financed firm will pay fewer taxes and be able to pay more of its operating income to asset funders, i.e., its bondholders and stockholders. So even stockholders prefer that firms finance assets primarily with debt rather than with stock. LG4 11. The income statement is prepared using GAAP. How does this affect the reported revenue and expense measures listed on the balance sheet? Company accountants must prepare firm income statements following GAAP principles. GAAP procedures require that the firm recognize revenue at the time of sale, but sometimes the company receives the cash before or after the time of sale. Likewise, GAAP counsels the firm to show production and other expenses on the balance sheet as the sales of those goods take place. So production and other expenses associated with a particular product’s sale only appear on the income statement (for example, cost of goods sold and depreciation) when that product sells. Of course, just as with the revenue recognition, actual cash outflows incurred with production may occur at a very different point in time—usually much earlier than GAAP principles allow the firm to formally recognize the expenses. Further, income statements contain several noncash entries, the largest of which is depreciation. Depreciation attempts to capture the noncash expense incurred as fixed assets deteriorate from the time of purchase to the point when those assets must be replaced. Let’s illustrate the effect of depreciation: Suppose a firm purchases a machine for $100,000. The machine has an expected life of five years and at the end of those five years, the machine will have no expected salvage value. The firm lays out a $100,000 cash outflow at the time of purchase. But the entire $100,000 does not appear on the income statement in the year that the firm purchases the machine—in accounting terms, the machine is not expensed in the year of purchase. Rather, if the firm’s accounting department uses the straight-line depreciation method, it deducts only $100,000/5, or $20,000, each year as an expense. This $20,000 equipment expense is not a cash outflow for the firm. The person in charge of buying the machine knows that the cash flow occurred at the time of purchase—and it totaled $100,000 rather than $20,000. So, figures shown on an income statement may not represent the actual cash inflows and outflows for a firm during a particular period. LG4 12. Why do financial managers and investors find cash flows to be more important than accounting profit? Financial managers and investors are far more interested in actual cash flows than they are in the somewhat artificial, backward-looking accounting profit listed on the income statement. This is a very important distinction between the accounting point of view and the finance point of view. Finance professionals know that the firm needs cash, not accounting profit, to pay the firm’s obligations as they come due, to fund the firm’s operations and growth, and to compensate the firm’s ultimate owners: its shareholders. Thus, the statement of cash flows is a financial statement that shows the firm’s cash flows over a given period of time. This statement reports the amounts of cash that the firm generated and distributed during a particular time period. LG5 13. Which of the following activities result in an increase (decrease) in a firm’s cash? a. decrease fixed assets: increase in cash b. decrease accounts payable: decrease in cash c. pay dividends: decrease in cash d. sell common stock: increase in cash e. decrease accounts receivable: increase in cash f. increase notes payable: increase in cash LG5 14. What is the difference between cash flows from operating activities, cash flows from investing activities, and cash flows from financing activities? Cash flows from operations are those cash inflows and outflows that result directly from producing and selling the firm’s products. These cash flows include: net income, depreciation, and working capital accounts other than cash and operations-related short-term debt. Cash flows from investing activities are cash flows associated with buying or selling of fixed or other long- term assets. This section of the statement of cash flows shows cash inflows and outflows from long-term investing activities—most significantly the firm’s investment in fixed assets. Cash flows from financing activities are cash flows that result from debt and equity financing transactions. These include raising cash by issuing short-term debt, issuing long-term debt, issuing stock, using cash to pay dividends, using cash to pay off debt, and using cash to buy back stock. LG5 15. What are free cash flows for a firm? What does it mean when a firm’s free cash flow is negative? Free cash flows are the cash flows available to pay the firm’s stockholders and debtholders after the firm has made the necessary working capital investments, fixed asset investments, and developed the necessary new products to sustain the firm’s ongoing operations. If free cash flow is negative, the firm's operations produce no cash flows available for investors. LG6 16. What is earnings management? Managers and financial analysts have recognized for years that firms use considerable latitude in using accounting rules to manage their reported earnings in a wide variety of contexts. Indeed, within the GAAP framework, firms can “smooth” earnings. That is, firms often take steps to over- or understate earnings at various times. Managers may choose to smooth earnings to show investors that firm assets are growing steadily. Similarly, one firm may be using straight-line depreciation for its fixed assets, while another is using a modified accelerated cost recovery method (MACRS), which causes depreciation to accrue quickly. If the firm uses MACRS accounting methods, its managers write fixed asset values down quickly; thus, assets will have lower book value than if the firm used straight-line depreciation methods. This process of controlling a firm’s earnings is called earnings management. LG6 17. What does the Sarbanes-Oxley Act require of firm managers? The Sarbanes-Oxley Act, passed in June 2002, requires public companies to ensure that their corporate boards’ audit committees have considerable experience applying generally accepted accounting principles (GAAP) for financial statements. The Act also requires that any firm’s senior management must sign off on the financial statements of the firm, certifying the statements as accurate and representative of the firm’s financial condition during the period covered. If a firm’s board of directors or senior managers fails to comply with Sarbanes-Oxley (SOX), the firm may be delisted from stock exchanges. problems basic 2-1 Balance Sheet You are evaluating the balance sheet for Goodman’s Bees Corporation. problems From the balance sheet you find the following balances: cash and marketable securities = LG1 $400,000, accounts receivable = $1,200,000, inventory = $2,100,000, accrued wages and taxes = $500,000, accounts payable = $800,000, and notes payable = $600,000. Calculate Goodman Bees’ net working capital. Net working capital = Current assets –Current liabilities. Goodman’s Bees’ current assets = Cash and marketable securities = $400,000 Accounts receivable = 1,200,000 Inventory = 2,100,000 Total current assets $3,700,000 and current liabilities = Accrued wages and taxes = $500,000 Accounts payable = 800,000 Notes payable = 600,000 Total current liabilities $1,900,000 So the firm’s net working capital was $1,800,000 ($3,700,000 – $1,900,000). LG1 2-2 Balance Sheet Casello Mowing & Landscaping’s year-end 2015 balance sheet lists current assets of $435,200, fixed assets of $550,800, current liabilities of $416,600, and long-term debt of $314,500. Calculate Casello’s total stockholders’ equity. Recall the balance sheet identity in Equation 2-1: Assets = Liabilities + Equity. Rearranging this equation: Equity = Assets – Liabilities. Thus, the balance sheets would appear as follows: LG1 2-3 Income Statement The Fitness Studio, Inc.’s 2015 income statement lists the following income and expenses: EBIT = $538,000, interest expense = $63,000, and net income = $435,000. Calculate the 2015 taxes reported on the income statement. Using the setup of an income statement in Table 2.2: EBIT $538,000 Interest expense -63,000 EBT $ 475,000 Taxes -40,000 Net income $435,000 LG1 2-4 Income Statement The Fitness Studio, Inc.’s 2015 income statement lists the following income and expenses: EBIT = $773,500, interest expense = $100,000, and taxes = $234,500. The firm has no preferred stock outstanding and 100,000 shares of common stock outstanding. Calculate the 2015 earnings per share. Using the setup of an income statement in Table 2.2: EBIT $773,500 Interest expense -100,000 EBT $ 673,500 Taxes -234,500 Net income $439,000 Thus, $439,000 Earnings per share (EPS) = —————— = $4.39 per share 100,000 shares LG1 2-5 Income Statement Consider a firm with an EBIT of $850,000. The firm finances its assets with $2,500,000 debt (costing 7.5 percent) and 400,000 shares of stock selling at $5.00 per share. To reduce firm’s risk associated with this financial leverage, the firm is considering reducing its debt by $1,000,000 by selling an additional 200,000 shares of stock. The firm is in the 40 percent tax bracket. The change in capital structure will have no effect on the operations of the firm. Thus, EBIT will remain at $850,000. Calculate the change in the firm’s EPS from this change in capital structure. The EPS before and after this change in capital structure is illustrated as follows: (Note: Debt dropped by $1,000,000; it did not become $1,000,000) EBIT Before capital structure change $850,000 After capital structure change $850,000 - Interest ($2,500,000 x 0.075) 187,500 ($1,500,000 x 0.075) 112,500 EBT 662,500 737,500 - Taxes (40%) 265,000 295,000 Net income $397,500 $442,500 ÷ # of shares 400,000 600,000 EPS $0.99375 $0.7375 The change in capital structure would decrease the stockholders EPS by $0.25625. LG1 2-6 Income Statement Consider a firm with an EBIT of $550,000. The firm finances its assets with $1,000,000 debt (costing 5.5 percent) and 200,000 shares of stock selling at $12.00 per share. The firm is considering increasing its debt by $900,000, using the proceeds to buy back 75,000 shares of stock. The firm is in the 40 percent tax bracket. The change in capital structure will have no effect on the operations of the firm. Thus, EBIT will remain at $550,000. Calculate the change in the firm’s EPS from this change in capital structure. The EPS before and after this change in capital structure is illustrated as follows: EBIT Before capital structure change $550,000 After capital structure change $550,000 - Interest ($1,000,000 x 0.055) 55,000 ($1,900,000 x 0.055) 104,500 EBT 495,000 445,500 - Taxes (40%) 198,000 178,200 Net income $297,000 $267,300 ÷ # of shares 200,000 125,000 EPS $1.485 $2.1384 The change in capital structure increases the stockholders EPS by $0.6534. LG3 2-7 Corporate Taxes Oakdale Fashions, Inc., had $245,000 in 2015 taxable income. Using the tax schedule in Table 2.3, calculate the company’s 2015 income taxes. What is the average tax rate? What is the marginal tax rate? From Table 2.3, the $245,000 of taxable income puts Oakdale Fashion, Inc. in the 39 percent tax bracket. Thus, Tax liability = Tax on base amount + Tax rate (amount over base): = $22,250 + 0.39 ($245,000 – $100,000) = $78,800 Note that the base amount is the maximum dollar value listed in the previous tax bracket. The average tax rate for Oakdale Fashions Inc. comes to: $78,800 Average tax rate = ———— = $78,800/$245,000 = 32.16% $245,000 If Oakdale Fashions, Inc. earned $1 more of taxable income, it would pay 39 cents (its tax rate of 39 percent) more in taxes. Thus, the firm’s marginal tax rate is 39 percent. LG3 2-8 Corporate Taxes Hunt Taxidermy, Inc., is concerned about the taxes paid by the company in 2015. In addition to $42.4 million of taxable income, the firm received $2,975,000 of interest on state-issued bonds and $1,000,000 of dividends on common stock it owns in Oakdale Fashions, Inc. Calculate Hunt Taxidermy’s tax liability, average tax rate, and marginal tax rate. In this case, interest on the state-issued bonds is not taxable and should not be included in taxable income. Further, the first 70 percent of the dividends received from Hunt Taxidermy is not taxable. Thus, only 30 percent of the dividends received are taxed, so: Taxable income = $42,400,000 + (0.3)$1,000,000 = $42,700,000 Now Hunt Taxidermy’s tax liability will be: Tax liability = $6,416,667 + 0.35 ($42,700,000 – $18,333,333) = $14,945,000 The $1,000,000 of dividend income increased Hunt Taxidermy’s tax liability by $105,000 (0.3 x $1,000,000 x 0.35). Hunt Taxidermy’s resulting average tax rate is: Average tax rage = $14,945,000/$42,700,000 = 35.00% Finally, if Hunt Taxidermy earned $1 more of taxable income, it would pay 35 cents (based upon its tax rate of 35 percent) more in taxes. Thus, the firm’s marginal tax rate is 35 percent. LG4 2-9 Statement of Cash Flows Ramakrishnan Inc. reported 2015 net income of $15 million and depreciation of $2,650,000. The top part of Ramakrishnan, Inc.’s 2015 and 2014 balance sheets is listed as follows (in millions of dollars). Current assets: 2015 2014 Current liabilities: 2015 2014 Cash and marketable Accrued wages and securities $ 20 $ 15 taxes $ 19 $ 18 Accounts receivable 84 75 Accounts payable 51 45 Inventory 121 110 Notes payable 45 40 Total $225 $200 Total $115 $103 Calculate the 2015 net cash flow from operating activities for Ramakrishnan, Inc. Cash Flows from Operating Activities Net income Additions (sources of cash): $15,000,000 Depreciation 2,650,000 Increase in accrued wages and taxes 1,000,000 Increase in accounts payable 6,000,000 Subtractions (uses of cash): Increase in accounts receivable -9,000,000 Increase in inventory -11,000,000 Net cash flow from operating activities: $4,650,000 LG4 2-10 Statement of Cash Flows In 2015, Usher Sports Shop had cash flows from investing activities of -$4,364,000 and cash flows from financing activities of -$5,880,000. The balance in the firm’s cash account was $1,615,000 at the beginning of 2015 and $1,742,000 at the end of the year. Calculate Usher Sports Shop’s cash flow from operations for 2015. Net change in cash and marketable securities = $1,742,000 – $1,615,000 = $127,000 Cash flows from operating activities = $10,371,000 Cash flows from investing activities = - 4,364,000 Cash flows from financing activities = - 5,880,000 Net change in cash and marketable securities = $127,000 LG5 2-11 Free Cash Flow You are considering an investment in Fields and Struthers, Inc., and want to evaluate the firm’s free cash flow. From the income statement, you see that Fields and Struthers earned an EBIT of $62 million, had a tax rate of 30 percent, and its depreciation expense was $5 million. Fields and Struthers’ NOPAT gross fixed assets increased by $32 million from 2014 to 2015. The firm’s current assets increased by $20 million and spontaneous current liabilities increased by $12 million. Calculate Fields and Struthers’ NOPAT, operating cash flow, investment in operating capital and free cash flow for 2015. Fields and Struthers’ NOPAT was: NOPAT = EBIT(1 – Tax rate) = $62m(1 – 0.30) = $43.4m Operating cash flow for 2015 was: OCF = NOPAT + Depreciation = $43.4m + $5m = $48.4m Investment in operating capital for 2015 was: IOC = ΔGross fixed assets + ΔNet operating working capital = $32m + ($20m – $12m) = $40 m Accordingly, Fields and Struthers’ free cash flow for 2015 was: FCF = Operating cash flow – Investment in operating capital = $48.4m – $40m = $8.4m In other words, in 2015, Fields and Struthers had cash flows of $8.4 million available to pay its stockholders and debtholders. LG5 2-12 Free Cash Flow Tater and Pepper Corp. reported free cash flows for 2015 of $39.1 million and investment in operating capital of $22.1 million. Tater and Pepper incurred $13.6 million in depreciation expense and paid $28.9 million in taxes on EBIT in 2015. Calculate Tater and Pepper’s 2015 EBIT. Tater and Pepper’s free cash flow for 2015 was: FCF = Operating cash flow – Investment in operating capital $39.1m = Operating cash flow – $22.1m So, operating cash flow = $39.1m + $22.1m = $61.2m Tater and Pepper’s operating cash flow was: OCF = EBIT(1 – Tax rate) + Depreciation = EBIT – Taxes on EBIT + Depreciation $61.2m = EBIT – $28.9m + $13.6m So, EBIT = $61.2m + $28.9m – $13.6m = $76.5m LG1 2-13 Statement of Retained Earnings Mr. Husker’s Tuxedos, Corp. began the year 2015 with $256 million in retained earnings. The firm earned net income of $33 million in 2015 and paid dividends of $5 million to its preferred stockholders and $10 million to its common stockholders. What is the year- end 2015 balance in retained earnings for Mr. Husker’s Tuxedos? The statement of retained earnings for 2015 is as follows: Balance of retained earnings, December 31, 2014 $256m Plus: Net income for 2015 33m Less: Cash dividends paid Preferred stock $5m Common stock 10m Total cash dividends paid 15m Balance of retained earnings, December 31, 2015 $274m LG1 2-14 Statement of Retained Earnings Use the following information to find dividends paid to common stockholders during 2015. Balance of retained earnings, December 31, 2014 $462m Plus: Net income for 2015 15m Less: Cash dividends paid Preferred stock $1m Common stock Total cash dividends paid Balance of retained earnings, December 31, 2015 $470m Total cash dividends paid = $470m – $15m – $462m = -$7m. Thus, common stock dividends paid = $7m. – $1m = $6m. intermediate 2-15 Balance Sheet Brenda’s Bar and Grill has total assets of $15 million of which $5 million problems are current assets. Cash makes up 10 percent of the current assets and accounts receivable makes up another 40 percent of current assets. Brenda’s gross plant and equipment has a book value of $11.5 million and other long-term assets have a book value of $500,000. Using this information, what is the LG1 balance of inventory and the balance of depreciation on Brenda Bar and Grill’s balance sheet? Current assets: Cash and marketable (in millions) securities $ 0.5 (0.1 x $5) Accounts receivable 2.0 (0.4 x $5) Inventory step 1. 2.5 ($5 – $0.5 – $2.0) Total $5.0 Fixed assets: Gross plant and equipment $11.5 Less: Depreciation step 4. 2.0 ($11.5 – $9.5) Net plant and equipment step 3. $9.5 ($10.0 – $0.5) Other long-term assets 0.5 Total step 2. $10.0 ($15.0 – $5.0) Total assets $15.0 LG1 2-16 Balance Sheet Glen’s Tobacco Shop has total assets of $91.8 million. Fifty percent of these assets are financed with debt of which $28.9 million is current liabilities. The firm has no preferred stock but the balance in common stock and paid-in surplus is $20.4 million. Using this information what is the balance for long-term debt and retained earnings on Glen’s Tobacco Shop’s balance sheet? (in millions) Total current liabilities $28.9 Long-term debt: step 3. 17.0 (= $45.9 – $28.9) Total debt: step 2. $45.9 (= 0.5 x $91.8) Stockholders’ equity: Preferred stock $ 0.0 Common stock and paid-in surplus 20.4 (20 million shares) Retained earnings step 5. 25.5 (= $45.9 – $20.4) Total step 4 $45.9 (= $91.8 – $45.9) Total liabilities and equity step 1. $91.8 (= Total Assets) LG2 2-17 Market Value versus Book Value Muffin’s Masonry, Inc’s balance sheet lists net fixed asset as $14 million. The fixed assets could currently be sold for $19 million. Muffin’s current balance sheet shows current liabilities of $5.5 million and net working capital of $4.5 million. If all the current accounts were liquidated today, the company would receive $7.25 million cash after paying the $5.5 million in current liabilities. What is the book value of Muffin’s Masonry’s assets today? What is the market value of these assets? BOOK VALUE MARKET VALUE Assets Current assets Step 1. $10m Step 3. $12.75m Fixed assets 14m 19.00m Total Step 2. $24m Step 4. $31.75m Step 1. Net working capital (book value) = Current assets (book value) – Current liabilities (book value) = $4.5m = Current assets (book value) – $5.5m => Current assets (book value) = $4.5m + $5.5m = $10m Step 2. Total assets (book value) = $10m + $14m = $24m Step 3. Net working capital (market value) = Current assets (market value) – Current liabilities (market value) = $7.25m = Current assets (market value) – $5.5m => Current assets (market value) = $7.25m + $5.5m = $12.75m Step 4. Total assets (market value) = $12.75m + $19m = $31.75m LG2 2-18 Market Value versus Book Value Ava’s SpinBall Corp. lists fixed assets of $12 million on its balance sheet. The firm’s fixed assets have recently been appraised at $16 million. Ava’s SpinBall Corp.’s balance sheet also lists current assets at $5 million. Current assets were appraised at $6 million. Current liabilities’ book and market values stand at $3 million and the firm’s book and market values of long-term debt are $7 million. Calculate the book and market values of the firm’s stockholders’ equity. Construct the book value and market value balance sheets for Ava’s SpinBall Corp. Recall the balance sheet identity in Equation 2-1: Assets = Liabilities + Equity. Rearranging this equation: Equity = Assets – Liabilities. Thus, the balance sheets would appear as follows: BOOK MARKET BOOK MARKET VALUE VALUE VALUE VALUE Assets Current assets $ 5m $ 6m Liabilities and Equity Current liabilities $ 3m $ 3m Fixed assets Total 12m $17m 16m $22m Long-term debt Stockholders’ equity Total 7m 7m $17m 7m 12m $22m LG1 2-19 Debt versus Equity Financing You are considering a stock investment in one of two firms (NoEquity, Inc., and NoDebt, Inc.), both of which operate in the same industry and have identical operating income of $32.5 million. NoEquity, Inc., finances its $65 million in assets with $64 million in debt (on which it pays 10 percent interest annually) and $1 million in equity. NoDebt, Inc., finances its $65 million in assets with no debt and $65 million in equity. Both firms pay a tax rate of 30 percent on their taxable income. Calculate the net income and return on assets for the two firms. NoEquity NoDebt Operating income $32.50m $32.50m Less: Interest ($64m x 0.1) 6.40m 0.00m Taxable income $26.10m $32.50m Less: Taxes (30%) 7.83m 9.75m Net income $18.27m $22.75m Return on assets $18.27m/$65m = 28.11% $22.75m/$65m = 35.00% LG1 2-20 Debt versus Equity Financing You are considering a stock investment in one of two firms (AllDebt, Inc., and AllEquity, Inc.), both of which operate in the same industry and have identical operating income of $12.5 million. AllDebt, Inc., finances its $25 million in assets with $24 million in debt (on which it pays 10 percent interest annually) and $1 million in equity. AllEquity, Inc., finances its $25 million in assets with no debt and $25 million in equity. Both firms pay a tax rate of 30 percent on their taxable income. Calculate the income available to pay the asset funders (the debtholders and stockholders) and resulting return on assets for the two firms. AllDebt AllEquity Operating income $12.50m $12.50m Less: Interest ($24m x 0.1) 2.40m 0.00m Taxable income $10.10m $12.50m Less: Taxes (30%) 3.03m 3.75m Net income $7.07m $8.75m Income available for asset funders $9.47m $8.75m (= Operating income – Taxes) Return on assets $9.47m/$25m = 37.88% $8.75m/$25m = 35.00% LG1 2-21 Income Statement You have been given the following information for Corky’s Bedding Corp.: a. Net sales = $11,250,000 b. Cost of goods sold = $7,500,000; c. Other operating expenses = $250,000; d. Addition to retained earnings = $1,000,000; e. Dividends paid to preferred and common stockholders = $495,000; f. Interest expense = $850,000. The firm’s tax rate is 35 percent. Calculate the depreciation expense for Corky’s Bedding Corp. Net sales $11,250,000 Less: Cost of goods sold 7,500,000 Gross profits Step 4. $3,750,000 Less: Other operating expenses Earnings before interest, taxes, depreciation, and amortization (EBITDA) Step 5. 250,000 $3,500,000 Less: Depreciation Step 6. 350,000 Earnings before interest and taxes (EBIT) Step 3. $3,150,000 Less: Interest 850,000 Earnings before taxes (EBT) Less: Taxes (35%) Step 2. $2,300,000 Net income Step 1. $1,495,000 Less: Common and preferred stock dividends $ 495,000 Addition to retained earnings $1,000,000 Step 1. Net income = Common and preferred stock dividends + Addition to retained earnings = $495,000 + $1,000,000 = $1,495,000 Step 2. EBT (1 – Tax rate) = Net income => EBT = Net income/(1 – Tax rate) = $1,495,000/(1 - 0.35) = $2,300,000 Step 3. EBIT – Interest = EBT => EBIT = EBT + Interest = $2,300,000 + $850,000 = $3,150,000 Step 4. Gross profits = Net sales – Cost of goods sold = $11,250,000 – 7,500,000 = $3,750,000 Step 5. EBITDA = Gross profits – Other operating expenses = $3,750,000 – 250,000 = $3,500,000 Step 6. EBITDA – Depreciation = EBIT => Depreciation = EBITDA – EBIT = $3,500,000 – $3,150,000 = $350,000 LG1 2-22 Income Statement You have been given the following information for Moore’s HoneyBee Corp.: a. Net sales = $32,000,000; b. Gross profits = $18,700,000; c. Other operating expenses = $2,500,000; d. Addition to retained earnings = $4,700,000; e. Dividends paid to preferred and common stockholders = $2,900,000; f. Depreciation expense = $2,800,000. The firm’s tax rate is 35 percent. Calculate the cost of goods sold and the interest expense for Moore’s HoneyBee Corp. Net sales $32,000,000 Less: Cost of goods sold Step 1. 13,300,000 Gross profits $18,700,000 Less: Other operating expenses 2,500,000 Earnings before interest, taxes, depreciation, and amortization (EBITDA) Step 4. $16,200,000 Less: Depreciation 2,800,000 Earnings before interest and taxes (EBIT) Step 5. $13,400,000 Less: Interest Step 6. 1,707,692 Earnings before taxes (EBT) Less: Taxes (35%) Step 3. $11,692,308 Net income Step 2. $ 7,600,000 Less: Common and preferred stock dividends $2,900,000 Addition to retained earnings $4,700,000 Step 1. Net sales – Cost of goods sold = Gross profits => Cost of goods sold = Net sales – Gross Profits = $32,000,000 – $18,700,000 = $13,300,000 Step 2. Net income = Common and preferred stock dividends + Addition to retained earnings = $2,900,000 + $4,700,000 = $7,600,000 Step 3. EBT (1 – Tax rate) = Net income => EBT = Net income/(1 – Tax rate) = $7,600,000/(1 – 0.35) = $11,692,308 Step 4. EBITDA = Gross profits – Other operating expenses = $18,700,000 – 2,500,000 = $16,200,000 Step 5. EBITDA – Depreciation = EBIT = $16,200,000 – $2,800,000 = $13,400,000 Step 6. EBIT – Interest = EBT => Interest = EBIT – EBT = $13,400,000 – $11,692,308 = $1,707,692 LG1 2-23 Income Statement Consider a firm with an EBIT of $1,000,000. The firm finances its assets with $4,500,000 debt (costing 8 percent) and 200,000 shares of stock selling at $16.00 per share. To reduce risk associated with this financial leverage, the firm is considering reducing its debt by $2,500,000 by selling additional shares of stock. The firm is in the 40 percent tax bracket. The change in capital structure will have no effect on the operations of the firm. Thus, EBIT will remain at $1,000,000. Calculate the change in the firm’s EPS from this change in capital structure. Number of shares of stock that must be sold to raise $2,500,000: $2,500,000/$16 = 156,250 => number of shares of stock outstanding after refinancing = 200,000 + 156,250 = 356,250 The EPS before and after this change in capital structure is illustrated as follows: EBIT Before capital structure change $1,000,000 After capital structure change $1,000,000 – Interest ($4,500,000 x 0.08) 360,000 ($2,000,000 x 0.08) 160,000 EBT 640,000 840,000 –Taxes (40%) 256,000 336,000 Net income $384,000 $504,000 ÷ # of shares 200,000 356,250 EPS $1.92 $1.41 The change in capital structure will result in a decrease in the stockholders EPS by $0.50. LG1 2-24 Income Statement Consider a firm with an EBIT of $10,500,000. The firm finances its assets with $50,000,000 debt (costing 6.5 percent) and 10,000,000 shares of stock selling at $10.00 per share. The firm is considering increasing its debt by $25,000,000, using the proceeds to buy back shares of stock. The firm is in the 40 percent tax bracket. The change in capital structure will have no effect on the operations of the firm. Thus, EBIT will remain at $10,500,000. Calculate the change in the firm’s EPS from this change in capital structure. Number of shares of stock that can be repurchased with $25,000,000: $25,000,000/$10 = 2,500,000 => number of shares of stock outstanding after refinancing = 10,000,000 – 2,500,000 = 7,500,000 The EPS before and after this change in capital structure is illustrated as follows: Before capital structure change After capital structure change EBIT $10,500,000 $10,500,000 – Interest ($50,000,000 x 0.065) 3,250,000 ($75,000,000 x 0.065) 4,875,000 EBT 7,250,000 5,625,000 – Taxes (40%) 2,900,000 2,250,000 Net income $4,350,000 $3,375,000 ÷ # of shares 10,000,000 7,500,000 EPS $0.435 $0.45 The change in capital structure increases the stockholders EPS by $0.015. LG3 2-25 Corporate Taxes The Dakota Corporation had a 2015 taxable income of $33,365,000 from operations after all operating costs but before (1) interest charges of $8,500,000; (2) dividends received of $750,000; (3) dividends paid of $5,250,000; and (4) income taxes. a. Use the tax schedule in Table 2.3 to calculate Dakota’s income tax liability. The first 70 percent of the dividends received is not taxable. Thus, only 30 percent of the dividends received are taxed, so: Taxable income = $33,365,000 – $8,500,000 + (0.3)$750,000 = $25,090,000 Now Dakota Corp.’s tax liability will be: Tax liability = $6,416,667 + 0.35 ($25,090,000 – $18,333,333) = $8,781,500 b. What are Dakota’s average and marginal tax rates on taxable income? Dakota Corp.’s average tax rate is: Average tax rate = $8,781,500/$25,090,000 = 35.00% Finally, if Dakota Corp earned $1 more of taxable income, it would pay 35 cents (based on its tax rate of 35 percent) more in taxes. Thus, the marginal tax rate is 35 percent. LG3 2-26 Corporate Taxes Suppose that in addition to $17.85 million of taxable income, Texas Taco, Inc., received $1,105,000 of interest on state-issued bonds and $760,000 of dividends on common stock it owns in ArizonaTaco, Inc. a. Use the tax schedule in Table 2.3 to calculate Texas Taco’s income tax liability. Interest on the state-issued bonds is not taxable and should not be included in taxable income. Further, the first 70 percent of the dividends received from Arizona Taco is not taxable. Thus, only 30 percent of the dividends received are taxed, so: Taxable income = $17,850,000 + (0.3)$760,000 = $18,078,000 Texas Taco’s tax liability will be: Tax liability = $5,150,000 + 0.38 ($18,078,000 – $15,000,000) = $6,319,640 b. What are Texas Taco’s average and marginal tax rates on taxable income? Texas Taco’s resulting average tax rate is: Average tax rate = $6,319,640/$18,078,000= 34.96% Finally, if Texas Taco earned $1 more of taxable income, it would pay 38 cents (based upon its tax rate of 38 percent) more in taxes. Thus, the marginal tax rate is 38 percent. LG5 2-27 Statement of Cash Flows Use the balance sheet and following income statement to construct a statement of cash flows for Clancy’s Dog Biscuit Corporation. Clancy’s Dog Biscuit Corporation Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) 2015 2014 2015 2014 Assets Liabilities & Equity Current assets: Cash and marketable securities $ 5 $ 5 Current liabilities : Accrued wages and taxes $ 10 $ 6 Accounts receivable 20 19 Accounts payable 16 15 Inventory 36 29 Notes payable 14 13 Total $ 61 $ 53 Total $ 40 $ 34 Fixed assets: Gross plant and equipment $106 $ 88 Long-term debt: Stockholders’ equity: $ 57 $ 53 Less: Depreciation Net plant and equipment 15 $ 91 11 $ 77 Preferred stock (2 million shares) Common stock and paid-in surplus $ 2 11 $ 2 11 Other long-term (5 million shares) assets 15 15 Retained earnings 57 45 Total $106 $ 92 Total $ 70 $ 58 Total assets $167 $145 Total liabilities and equity $167 $145 Clancy’s Dog Biscuit Corporation Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars) 2015 2014 Net sales $ 76 $ 80 Less: Cost of goods sold 38 34 Gross profits $ 38 $ 46 Less: Other operating expenses 6 5 Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 32 $ 41 Less: Depreciation 4 4 Earnings before interest and taxes (EBIT) $ 28 $ 37 Less: Interest 5 5 Earnings before taxes (EBT) $ 23 $ 32 Less: Taxes 7 10 Net income $16 $22 Less: Preferred stock dividends $ 1 $ 1 Net income available to common stockholders $15 $21 Less: Common stock dividends 3 3 Addition to retained earnings $12 $18 Per (common) share data: Earnings per share (EPS) $3.00 $4.20 Dividends per share (DPS) $0.60 $0.60 Book value per share (BVPS) $13.60 $11.20 Market value (price) per share (MVPS) $14.25 $14.60 SOLUTION: Statement of Cash Flows for Year Ending December 31, 2015 (in millions of dollars) 2015 A. Cash flows from operating activities Net income $16 Additions (sources of cash): Depreciation 4 Increase accrued wages and taxes 4 Increase in accounts payable 1 Subtractions (uses of cash): Increase in accounts receivable -1 Increase in inventory -7 Net cash flow from operating activities: $17 B. Cash flows from investing activities Subtractions: Increase fixed assets -$18 Increase in other long-term assets 0 Net cash flow from investing activities: -$18 C. Cash flows from financing activities Additions: Increase in notes payable $ 1 Increase in long-term debt 4 Increase in common and preferred stock 0 Subtractions: Preferred stock dividends -1 Common stock dividends 3 Net cash flow from financing activities: $1 D. Net change in cash and marketable securities -$ 0 LG5 2-28 Statement of Cash Flows Use the balance sheet and following income statement to construct a statement of cash flows for Valium’s Medical Supply Corporation. Valium’s Medical Supply Corporation Balance Sheet as of December 31, 2015 and 2014 (in thousands of dollars) 2015 2014 2015 2014 Assets Liabilities & Equity Current assets: Current liabilities : Cash and marketable Accrued wages and securities $ 74 $ 73 taxes $ 58 $ 45 Accounts receivable 199 189 Accounts payable 159 145 Inventory 322 291 Notes payable 131 131 Total $ 595 $ 553 Total $ 348 $ 321 Fixed assets: Gross plant and equipment $1,084 $ 886 Long-term debt: $ 565 Stockholders’ equity: $549 Less: Depreciation Net plant and equipment 153 $ 931 116 $ 770 Preferred stock (6 thousand shares) $ 6 Common stock and paid-in surplus 120 $ 6 120 Other long-term (100 thousand shares) assets 130 130 Retained earnings 617 457 Total $1,061 $ 900 Total $ 743 $ 583 Total assets $1,656 $1,453 Total liabilities and equity $1,656 $1,453 Valium’s Medical Supply Corporation Income Statement for Years Ending December 31, 2015 and 2014 (in thousands of dollars) 2015 2014 Net sales $ 888 $ 798 Less: Cost of goods sold 387 350 Gross profits $ 501 $ 448 Less: Other operating expenses 48 42 Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 453 $ 406 Less: Depreciation and amortization 37 35 Earnings before interest and taxes (EBIT) $ 416 $ 371 Less: Interest 46 40 Earnings before taxes (EBT) $ 370 $ 331 Less: Taxes 129 112 Net income $ 241 $ 219 Less: Preferred stock dividends $ 6 $ 6 Net income available to common stockholders $ 235 $ 213 Less: Common stock dividends 75 75 Addition to retained earnings $ 160 $ 138 Per (common) share data: Earnings per share (EPS) $2.35 $2.13 Dividends per share (DPS) $0.75 $0.75 Book value per share (BVPS) $7.37 $5.77 Market value (price) per share (MVPS) $8.40 $6.25 Statement of Cash Flows for Year Ending December 31, 2015 (in thousands of dollars) A. Cash flows from operating activities Net income $241 Additions (sources of cash): Depreciation and amortization 37 Increase in accrued wages and taxes 13 Increase in accounts payable 14 Subtractions (uses of cash): Increase in accounts receivable -10 Increase in inventory -31 Net cash flow from operating activities: $264 B. Cash flows from investing activities Subtractions: Increase in fixed assets -$198 Increase in other long-term assets 0 Net cash flow from investing activities: -$198 C. Cash flows from financing activities Additions: Increase in notes payable $ 0 Increase in long-term debt 16 Increase in common and preferred stock 0 Subtractions: Preferred stock dividends - 6 Common stock dividends -75 Net cash flow from financing activities: -$65 D. Net change in cash and marketable securities $ 1 LG5 2-29 Statement of Cash Flows Chris’ Outdoor Furniture, Inc., has net cash flows from operating activities for the last year of $340 million. The income statement shows that net income is $315 million and depreciation expense is $46 million. During the year, the change in inventory on the balance sheet was $38 million, change in accrued wages and taxes was $15 million, and change in accounts payable was $20 million. At the beginning of the year the balance of accounts receivable was $50 million. Calculate the end-of-year balance for accounts receivable. A. Cash flows from operating activities (in millions) Net income $315 Additions (sources of cash): Depreciation 46 Increase accrued wages and taxes 15 Increase in accounts payable 20 Subtractions (uses of cash): Increase in accounts receivable -18 (=$340 – $315 – $46 – $15 – $20 + $38) Increase in inventory -38 Net cash flow from operating activities: $340 End-of-year balance for accounts receivable = $50m + $18m = $68m LG5 2-30 Statement of Cash Flows Dogs 4 U Corporation has net cash flow from financing activities for the last year of $34 million. The company paid $178 million in dividends last year. During the year, the change in notes payable on the balance sheet was $39 million, and change in common and preferred stock was $0. The end-of-year balance for long-term debt was $315 million. Calculate the beginning-of-year balance for long-term debt. C. Cash flows from financing activities (in millions) Additions: Increase in notes payable $ 39 Increase in long-term debt 173 (=$34 + $178 – $39) Increase in common and preferred stock 0 Subtractions: Stock dividends -178 Net cash flow from financing activities: $34 Beginning-of-year balance for long-term debt = $315m – $173m = $142m LG5 2-31 Free Cash Flow The 2015 income statement for Duffy’s Pest Control shows that depreciation expense was $197 million, EBIT was $494 million, and the tax rate was 30 percent. At the beginning of the year, the balance of gross fixed assets was $1,562 million and net operating working capital was $417 million. At the end of the year, gross fixed assets was $1,803 million. Duffy’s free cash flow for the year was $424 million. Calculate the end-of-year balance for net operating working capital. Duffy’s Pest Control’s operating cash flow was: OCF = EBIT(1 – Tax rate) + Depreciation = ($494m(1 – 0.30) + $197m) = $542.8m Duffy’s Pest Control’s free cash flow for 2015 was: FCF = Operating cash flow – Investment in operating capital $424m = $542.8m – Investment in operating capital => Investment in operating capital = $542.8m – $424m = $118.8m Accordingly, investment in operating capital for 2015 was: IOC = ΔGross fixed assets + ΔNet operating working capital $118.8m = ($1,803m - $1,562m) + (Ending net operating working capital – $417m) => Ending net operating working capital = $118.8m – ($1,803m – $1,562m) + $417m = $294.8m LG5 2-32 Free Cash Flow The 2015 income statement for Egyptian Noise Blasters shows that depreciation expense is $85 million, NOPAT is $246 million. At the end of the year, the balance of gross fixed assets was $655 million. The change in net operating working capital during the year was $73 million. Egyptian’s free cash flow for the year was $190 million. Calculate the beginning-of-year balance for gross fixed assets. Egyptian Noise Blasters’ operating cash flow was: OCF = NOPAT + Depreciation = = ($246m + $85m) = $331m Egyptian Noise Blasters’ free cash flow for 2015 was: FCF = Operating cash flow – Investment in operating capital $190m = $331m - Investment in operating capital = > Investment in operating capital = $331m – $190m = $141m Accordingly, investment in operating capital for 2015 was: IOC = ΔGross fixed assets + ΔNet operating working capital $141m = ($655m – Beginning of year gross fixed assets) + $73m => Beginning of year gross fixed assets = $655m – $141m + $73m = $587m LG1 2-33 Statement of Retained Earnings Thelma and Louie, Inc., started the year with a balance of retained earnings of $543 million and ended the year with retained earnings of $589 million. The company paid dividends of $35 million to the preferred stockholders and $88 million to common stockholders. Calculate Thelma and Louie’s net income for the year. Statement of Retained Earnings as of December 31, 2015 (in millions of dollars) Balance of retained earnings, December 31, 2014 $543 Plus: Net income for 2015 169 (= $589 + $123 – $543) Less: Cash dividends paid Preferred stock $35 Common stock 88 Total cash dividends paid 123 Balance of retained earnings, December 31, 2015 $589 LG1 2-34 Statement of Retained Earnings Jamaica Tours, Inc., started the year with a balance of retained earnings of $1,780 million. The company reported net income for the year of $284 million and paid dividends of $17 million to the preferred stockholders and $59 million to common stockholders. Calculate Jamaica Tour’s end-of-year balance in retained earnings. Statement of Retained Earnings as of December 31, 2015 (in millions of dollars) Balance of retained earnings, December 31, 2014 $1,780 Plus: Net income for 2015 284 Less: Cash dividends paid Preferred stock $17 Common stock 59 Total cash dividends paid 76 Balance of retained earnings, December 31, 2015 $1,988 advanced 2-35 Income Statement Listed is the 2015 income statement for Tom and Sue Travels, Inc. problems LG1 Tom and Sue Travels, Inc. Income Statement for Year Ending December 31, 2015 (in millions of dollars) Net sales $16.500 Less: Cost of goods sold 7.100 Gross profits 9.400 Less: Other operating expenses Earnings before interest, taxes, depreciation, and 3.200 amortization (EBITDA) 6.200 Less: Depreciation 2.900 Earnings before interest and taxes (EBIT) 3.300 Less: Interest 0.950 Earnings before taxes (EBT) 2.350 Less: Taxes 0.705 Net income $ 1.645 The CEO of Tom and Sue’s wants the company to earn a net income of $2.250 million in 2016. Cost of goods sold is expected to be 60 percent of net sales, depreciation and other operating expenses are not expected to change, interest expense is expected to increase to $1.050 million, and the firm’s tax rate will be 30 percent. Calculate the net sales needed to produce net income of $2.250 million. Tom and Sue Travels, Inc. Income Statement for Year Ending December 31, 2016 (in millions of dollars) Net sales Step 5. $25.910 Less: Cost of goods sold Step 6. 15.546 Gross profits Step 4. 10.364 Less: Other operating expenses 3.200 Earnings before interest, taxes, depreciation, and amortization (EBITDA) Step 3. 7.164 Less: Depreciation 2.900 Earnings before interest and taxes (EBIT) Step 2. 4.264 Less: Interest 1.050 Earnings before taxes (EBT) Step 1. 3.214 Less: Taxes Net income $ 2.250 Step 1. EBT (1-t) = Net income = $2.250m = EBT (1 – 0.3) => EBT = $2.250m/(1 – 0.3) = $3.214m Step 2. EBIT = EBT + Interest = $3.214m + $1.050m = $4.264m Step 3. EBITDA = EBIT + Depreciation = $4.264m + $2.900m = $7.164m Step 4. Gross profits = EBITDA + Other operating expenses = $7.164m + $3.200m = $10.364m Step 4. Net sales = Gross profits/(1 – Cost of goods sold percent) = $10.364m/(1 – 0.6) = $25.910m Step 5. Cost of goods sold = Net sales – Gross profits = $25.910m – $10.364 = $15.546m LG1 2-36 Income Statement You have been given the following information for PattyCake’s Athletic Wear Corp. for the year 2015: a. Net sales = $38,250,000; b. Cost of goods sold = $22,070,000; c. Other operating expenses = $5,300,000; d. Addition to retained earnings = $1,195,500; e. Dividends paid to preferred and common stockholders = $1,912,000; f. Interest expense = $1,785,000; g. The firm’s tax rate is 30 percent; h. In 2016, net sales are expected to increase by $9.75 million; i. Cost of goods sold is expected to be 60 percent of net sales; j. Depreciation and other operating expenses are expected to be the same as in 2015; k. Interest expense is expected to be $2,004,286; l. The tax rate is expected to be 30 percent of EBT; m. Dividends paid to preferred and common stockholders will not change. Calculate the addition to retained earnings expected in 2016. Income Statement for Year Ending December 31, 2015 (in millions of dollars) Net sales $38,250,000 Less: Cost of goods sold 22,070,000 Gross profits 16,180,000 Less: Other operating expenses Earnings before interest, taxes, depreciation, and amortization (EBITDA) 5,300,000 10,880,000 Less: Depreciation $10,880,000 – $6,224,286 4,655,714 Earnings before interest and taxes (EBIT) $4,439,286 + $1,785,000 6,224,286 Less: Interest 1,785,000 Earnings before taxes (EBT) Less: Taxes Net income $3,107,500 / (1 – 0.3) 4,439,286 $3,107,500 Less: Preferred and common stock dividends $1,912,000 Addition to retained earnings $1,195,500 Income Statement for Year Ending December 31, 2016 (in millions of dollars) Net sales (all credit) $38,250,000 + $9,750,000 $48,000,000 Less: Cost of goods sold 0.6 x $48,000,000 28,800,000 Gross profits 19,200,000 Less: Other operating expenses 5,300,000 Earnings before interest, taxes, depreciation, and amortization (EBITDA) 13,900,000 Less: Depreciation 4,655,714 Earnings before interest and taxes (EBIT) 9,244,286 Less: Interest 2,004,286 Earnings before taxes (EBT) 7,240,000 Less: Taxes (30%) 2,172,000 Net income $5,068,000 Less: Preferred and common stock dividends $1,912,000 Addition to retained earnings $3,156,000 LG5 2-37 Free Cash Flow Rebecky’s Flowers 4U, Inc., had free cash flows during 2015 of $43 million, NOPAT of $85 million, and depreciation of $14 million. Using this information, fill in the blanks on Rebecky’s balance sheet that follows. Rebecky’s operating cash flow for 2015 was: OCF = NOPAT + Depreciation = ($85m + $14m) = $99m Rebecky’s free cash flow was: FCF = Operating cash flow – Investment in operating capital $43m = $99m – Investment in operating capital So, Investment in operating capital = $99m – $43m = $56m IOC = ΔGross fixed assets + ΔNet operating working capital $56m = ($333m – $300m) + ΔNet operating working capital => ΔNet operating working capital = $56m – ($333m – $300m) = $23m ΔNet operating working capital = $23m = ∆Current assets – ∆Current liabilities $23m = ($221m – $190m) – ∆Current liabilities => ∆Current liabilities = ($221m – $190m) – $23m = $8m => 2015 Current liabilities = $110m + $8m = $118m and 2015 Current liabilities = Accrued wages and taxes + Accounts payable + Notes payable $118m = $17m + Accounts payable + $45m => Accounts payable = $118m – $17m – $45m = $56m => Long-term debt = $550m– - $118m – $237m = $195m Rebecky’s Flowers 4U, Inc. Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) 2015 2014 2015 2014 Assets Liabilities & Equity Current assets: Cash and marketable securities $ 28 $ 25 Current liabilities : Accrued wages and taxes $ 17 $ 15 Accounts receivable 75 65 Accounts payable 56 50 Inventory 118 100 Notes payable 45 45 Total $221 $190 Total $118 $110 Fixed assets: Gross plant and equipment $333 $300 Long-term debt: Stockholders’ equity: $195 $190 Less: Depreciation Net plant and equipment 54 $279 40 $260 Preferred stock (5 million shares) Common stock and paid-in surplus $ 5 40 $ 5 40 Other long-term (20 million shares) assets 50 50 Retained earnings 192 155 Total $329 $310 Total $237 $200 Total assets $550 $500 Total liabilities and equity $550 $500 LG5 2-38 Free Cash Flow Vinny’s Overhead Construction had free cash flow during 2015 of $25.4 million. The change in gross fixed assets on Vinny’s balance sheet during 2015 was $7.0 million and the change in net operating working capital was $8.4 million. Using this information, fill in the blanks on Vinny’s income statement that follows. IOC = ΔGross fixed assets + ΔNet operating working capital => IOC = $7.0m + $8.4m = $15.4m FCF = Operating cash flow – Investment in operating capital => $25.4m = OCF – $15.4m => OCF = $25.4m + $15.4m = $40.8m OCF = EBIT(1 – Tax rate) + Depreciation Using the following numbers: $40.8m = $43.4m – ($43.4m x Tax rate) + $10.2m => $43.4m + $10.2m – $40.8m = $43.4m x Tax rate => Tax rate = ($43.4m + $10.2m – $40.8m)/$43.4m = 29.49% Vinny’s Overhead Construction, Corp. Income Statement for Year Ending December 31, 2015 (in millions of dollars) Net sales $ 182.10 Step 1. (= $66.00 + $116.10) Less: Cost of goods sold 116.10 Gross profits $ 66.00 Less: Other operating expenses 12.40 Earnings before interest, taxes, depreciation, and amortization (EBITDA) 53.60 Less: Depreciation 10.20 Earnings before interest and taxes (EBIT) $ 43.40 Step 2. (= $66.00 – $10.20 – $12.40) Less: Interest 4.20 Step 5. (= $43.40 – $39.20) Earnings before taxes (EBT) $ 39.20 Step 3. (= $27.64 / (1 – 0.2949) Less: Taxes (29.49% from above) 11.56 Step 4. (= $39.20 – $27.64) Net income $27.64 research it! Reviewing Financial Statements Go the website of Wal-Mart Stores, Inc. at and get the latest financial statements from the annual report using the following steps. Go to Wal-Mart Stores, Inc.’s website at . Click on Investors, then select Financial Information; next choose Annual Reports; finally, click on the most recent date. This will bring the file onto your computer that contains the relevant data. Locate the total assets, total equity, net sales, net income, dividends paid, cash flows from operating activities, and cash flows from investing activities for the last two years. How have these items changed over the last two years? SOLUTION: The solution will vary with the year annual report that is accessed. However, the annual report for each year summarizes the financial information necessary to evaluate key information used by firm managers, who make financial decisions, and by investors, who decide whether or not to invest in the firm. integrated mini-case: Working with Financial Statements Shown are partial financial statements for Garners’ Platoon Mental Health Care, Inc. Fill in the blanks on the four financial statements. Garners’ Platoon Mental Health Care, Inc. Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) 2015 2014 2015 2014 Assets Liabilities & Equity Current assets: Cash and marketable Current liabilities Accrued wages : and securities $ 421 $ taxes $ 316 $ 242 Accounts receivable 1,020 Accounts paya ble 867 791 Inventory 1,760 1,581 Notes payable 714 Total $3,290 $ Total $2,055 $1,747 Fixed assets: Long-term debt: $3,090 $ Gross plant and equipment $ $4,743 Stockh olders’ equity: Less: Depreciation Net plant and 840 640 Preferred stock (30 million shares) Common stock and $ 60 $ 60 equipment $4,972 Other long-term assets $ 790 paid-in surplus (200 million shares) 637 Total $5,864 $4,893 Retained earnings 3,312 2,440 Total $4,009 $3,137 Total assets $ $7,889 Total liabilities and equity $9,154 $7,889 Garners’ Platoon Mental Health Care, Inc. Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars) 2 015 2014 Net sales $4,980 $ Less: Cost of goods sold 2,035 Gross profits $2,734 $2,313 Less: Other operating expenses 125 100 Earnings before interest, taxes, depreciation, and amortization (EBITDA) 2,609 2,213 Less: Depreciation 200 191 Earnings before interest and taxes (EBIT) $2,409 $ Less: Interest 285 Earnings before taxes (EBT) $2,094 $1,737 Less: Taxes Net income $1,327 $1,105 Less: Preferred stock dividends $ 60 $ Net income available to common stockholders $1,267 $1,045 Less: Common stock dividends 395 395 Addition to retained earnings $ 872 $ Per (common) share data: Earnings per share (EPS) $ $ Dividends per share (DPS) $ $ Book value per share (BVPS) $ $ Market value (price) per share (MVPS) $26.850 $22.500 Garners’ Platoon Mental Health Care, Inc. Statement of Cash Flows for Year Ending December 31, 2015 (in millions of dollars) A. Cash flows from operating activities Net income $ Additions (sources of cash): Depreciation Increase in accrued wages and taxes Increase in accounts payable Subtractions (uses of cash): Increase in accounts receivable Increase in inventory Net cash flow from operating activities: $ B. Cash flows from investing activities Subtractions: Increase in fixed assets Increase in other long-term assets Net cash flow from investing activities: $ C. Cash flows from financing activities Additions: Increase in notes payable $ Increase in long-term debt Increase in common and preferred stock Subtractions: Dividends Net cash flow from financing activities: $ D. Net change in cash and marketable securities $ 26 Garners’ Platoon Mental Health Care, Inc. Statement of Retained Earnings as of December 31, 2015 (in millions of dollars) Balance of retained earnings, December 31, 2014 $2,440 Plus: Net income for 2015 Less: Cash dividends paid Preferred stock Common stock Total cash dividends paid Balance of retained earnings, December 31, 2015 SOLUTION: Garners’ Platoon Mental Health Care, Inc. Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) 2015 2014 2015 2014 Assets Liabilities & Equity Current assets: Cash and marketable Current liabilities : Accrued wages and securities $ 421 $_395 taxes $ 316 $ 242 Accounts receivable 1,109 1,020 Accounts payable 867 791 Inventory 1,760 1,581 Notes payable _872 714 Total $3,290 $2,996 Total $2,055 $1,747 Fixed assets: Long-term debt: $3,090 $3,005 Gross plant and equipment $5,812 $4,743 Stockholders’ equity: Less: Depreciation Net plant and 840 640 Preferred stock (25 million shares) Common stock and $ 60 $ 60 equipment $4,972 $4,103 paid-in surplus 637 637 Other long-term assets 892 790 (200 million shares) Total $5,864 $4,893 Retained earnings 3,312 2,440 Total $4,009 $3,137 Total assets $9,154 $7,889 Total liabilities and equity $9,154 $7,889 Garners’ Platoon Mental Health Care, Inc. Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars) 2015 2014 Net sales $4,980 Less: Cost of goods sold 2,035 Gross profits $2,734 $2,313 Less: Other operating expenses 125 100 Earnings before interest, taxes, depreciation, and amortization (EBITDA) 2,609 2,213 Less: Depreciation 200 191 Earnings before interest and taxes (EBIT) $2,409 Less: Interest 285 Earnings before taxes (EBT) $2,094 $1,737 Less: Taxes Net income $1,327 $1,105 Less: Preferred stock dividends $ 60 $ Net income available to common stockholders $1,267 $1,045 Less: Common stock dividends 395 395 Addition to retained earnings $ 872 $ Per (common) share data: Earnings per share (EPS) $ Dividends per share (DPS) $ $ Book value per share (BVPS) $ $ Market value (price) per share (MVPS) $26.850 $22.500 Garners’ Platoon M