Determine the WACC, and determine whether the company generated value or not, and what the amount was for both years   ANSWER     2020 2021 WACC     EVA     ROIC

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter12: Fainancial Statement Analysis
Section: Chapter Questions
Problem 13MCQ
icon
Related questions
icon
Concept explainers
Question

Determine the WACC, and determine whether the company generated value or not, and what the amount was for both years

  ANSWER  
  2020 2021
WACC    
EVA    
ROIC    
Total Liabilities and Equity
INCOME STATEMENT
Net Operating Revenues
Cost of goods sold
Gross Profit
Depreciation
Operating Expenses
Operating Income
Interest (income) expense
Income Before Income Taxes
Income Tax
Net Income
ADDITIONAL INFORMATION
Purchases
Preferred dividend
Outstanding common shares
Common dividend
Market price
Return on Equity
2,705,890
2020
2,228,243
1,325,308
902,935
81,098
602,415
219,423
21,450
197,973
59,392
138,581
1,303,803
275 $
13,750
4.40 $
165.00 $
5.50%
$
$
3,008,228
2021
2,510,530
1,489,070
1,021,460
86,708
673,420
261,333
26,125
235,208
70,562
164,645
1,510,575
275
16,500
5.23
154.00
5.44%
Transcribed Image Text:Total Liabilities and Equity INCOME STATEMENT Net Operating Revenues Cost of goods sold Gross Profit Depreciation Operating Expenses Operating Income Interest (income) expense Income Before Income Taxes Income Tax Net Income ADDITIONAL INFORMATION Purchases Preferred dividend Outstanding common shares Common dividend Market price Return on Equity 2,705,890 2020 2,228,243 1,325,308 902,935 81,098 602,415 219,423 21,450 197,973 59,392 138,581 1,303,803 275 $ 13,750 4.40 $ 165.00 $ 5.50% $ $ 3,008,228 2021 2,510,530 1,489,070 1,021,460 86,708 673,420 261,333 26,125 235,208 70,562 164,645 1,510,575 275 16,500 5.23 154.00 5.44%
BALANCE SHEET
ASSETS
Current Assets
Cash and cash equivalents
Accounts Receivables
Inventories
Total Current Assets
Non-Current Asset
Property, plant and equipment - net
Total Assets
Liabilities
Current Liabilities
Accounts payable
Loans and notes payable
Total Current Liabilities
Long-term debt
Total Liabilities
Stockholders Equity
Common stock
Reinvested earnings
Stockholders Equity
2020
162,003
578,848
343,310
1,084,160
1,621,730
2,705,890
356,098
141,928
498,025
476,823
974,848
100,513
1,630,530
1,731,043
2021
Differen
311,055 149,053
598,455 19,608
364,815 21,505
1,733,903 112,173
3,008,228
418,275
62,178
192,280 50,353
610,555
588,473 111,650
1,199,028
100,513
1,708,688 78,158
1,274,325
1,809,200
Transcribed Image Text:BALANCE SHEET ASSETS Current Assets Cash and cash equivalents Accounts Receivables Inventories Total Current Assets Non-Current Asset Property, plant and equipment - net Total Assets Liabilities Current Liabilities Accounts payable Loans and notes payable Total Current Liabilities Long-term debt Total Liabilities Stockholders Equity Common stock Reinvested earnings Stockholders Equity 2020 162,003 578,848 343,310 1,084,160 1,621,730 2,705,890 356,098 141,928 498,025 476,823 974,848 100,513 1,630,530 1,731,043 2021 Differen 311,055 149,053 598,455 19,608 364,815 21,505 1,733,903 112,173 3,008,228 418,275 62,178 192,280 50,353 610,555 588,473 111,650 1,199,028 100,513 1,708,688 78,158 1,274,325 1,809,200
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Cost of Capital
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning