FINANCIAL STATEMENTS, CASH FLOW, AND TAXES Laiho Industries’s 2017 and 2018 balance sheets (in thousands of dollars) are shown. 2018 2017 Cash $ 102,850 $ 89,725 Accounts receivable 103,365 85,527 Inventories 38,444 34,982 Total current assets $ 244,659 $ 210,234 Net fixed assets 67,165 42,436 Total assets $ 311,824 $ 252,670 Accounts payable $ 30,761 $ 23,109 Accruals 30,477 22,656 Notes payable 16,717 14,217 Total current liabilities $ 77,955 $ 59,982 Long-term debt 76,264 63,914 Total liabilities $ 154,219 $ 123,896 Common stock 100,000 90,000 Retained earnings 57,605 38,774 Total common equity $ 157,605 $ 128,774 Total liabilities and equity $ 311,824 $ 252,670 a. Sales for 2018 were $ 455,150,000, and EBITDA was 15% of sales Furthermore, depreciation and amortization were 11%. of net fixed assets, interest was $ 8,575,000, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends Given this information. construct the firm’s 2018 income statement. b. Construct the statement of stockholders’ equity for the year ending December 31, 2018, and the 2018 statement of cash flows. c. Calculate 2017 and 2018 net operating working capital (NOWC) and 2018 free cash flow (FCF). Assume the firm has no excess cash. d. If Laiho increased its dividend payout ratio, what effect would this have on corporate taxes paid’ What effect would this have on taxis, paid by the company’s shareholders? e. Assume that the firm’s after-tax cost of capital is 10 5%. What is the firm’s 2018 EVA? f. Assume that the firm’s stock price is S22 per share and that at year-end 2018 the firm has 10 million shares outstanding. What is the firm’s MVA at year-end 2018?

BuyFind

Fundamentals of Financial Manageme...

15th Edition
Eugene F. Brigham + 1 other
Publisher: Cengage Learning
ISBN: 9781337395250
BuyFind

Fundamentals of Financial Manageme...

15th Edition
Eugene F. Brigham + 1 other
Publisher: Cengage Learning
ISBN: 9781337395250

Solutions

Chapter
Section
Chapter 3, Problem 19SP
Textbook Problem

FINANCIAL STATEMENTS, CASH FLOW, AND TAXES Laiho Industries’s 2017 and 2018 balance sheets (in thousands of dollars) are shown.

  2018 2017
Cash $ 102,850 $ 89,725
Accounts receivable 103,365 85,527
Inventories 38,444 34,982
Total current assets $ 244,659 $ 210,234
Net fixed assets 67,165 42,436
Total assets $ 311,824 $ 252,670
Accounts payable $ 30,761 $ 23,109
Accruals 30,477 22,656
Notes payable 16,717 14,217
Total current liabilities $ 77,955 $ 59,982
Long-term debt 76,264 63,914
Total liabilities $ 154,219 $ 123,896
Common stock 100,000 90,000
Retained earnings 57,605 38,774
Total common equity $ 157,605 $ 128,774
Total liabilities and equity $ 311,824 $ 252,670
     
  1. a. Sales for 2018 were $ 455,150,000, and EBITDA was 15% of sales Furthermore, depreciation and amortization were 11%. of net fixed assets, interest was $ 8,575,000, the corporate tax rate was 40%, and Laiho pays 40% of its net income as dividends Given this information. construct the firm’s 2018 income statement.
  2. b. Construct the statement of stockholders’ equity for the year ending December 31, 2018, and the 2018 statement of cash flows.
  3. c. Calculate 2017 and 2018 net operating working capital (NOWC) and 2018 free cash flow (FCF). Assume the firm has no excess cash.
  4. d. If Laiho increased its dividend payout ratio, what effect would this have on corporate taxes paid’ What effect would this have on taxis, paid by the company’s shareholders?
  5. e. Assume that the firm’s after-tax cost of capital is 10 5%. What is the firm’s 2018 EVA?
  6. f. Assume that the firm’s stock price is S22 per share and that at year-end 2018 the firm has 10 million shares outstanding. What is the firm’s MVA at year-end 2018?

Expert Solution

Want to see the full answer?

Check out a sample textbook solution.

Want to see this answer and more?

Experts are waiting 24/7 to provide step-by-step solutions in as fast as 30 minutes!*

*Response times vary by subject and question complexity. Median response time is 34 minutes and may be longer for new subjects.

Chapter 3 Solutions

Fundamentals of Financial Management (MindTap Course List)
Ch. 3 - What four financial statements are contained in...Ch. 3 - Who are some of the basic users of financial...Ch. 3 - If a typical firm reports 20 million of retained...Ch. 3 - Explain the following statement: Although the...Ch. 3 - Financial statements are based on generally...Ch. 3 - MVA Over the years, Masterson Corporations...Ch. 3 - What is free cash flow? If you were an investor,...Ch. 3 - Would it be possible for a company to report...Ch. 3 - How are managements actions incorporated in EVA...Ch. 3 - Explain the following statement: Our tax rates are...Ch. 3 - What does double taxation of corporate income...Ch. 3 - How does the deductibility of interest and...Ch. 3 - BALANCE SHEET The assets of Dallas Associates...Ch. 3 - INCOME STATEMENT Byron Books Inc recently reported...Ch. 3 - INCOME STATEMENT Patterson Brothers recently...Ch. 3 - STATEMENT OF STOCKHOLDERS EQUITY In its most...Ch. 3 - MVA Harper Industries has 900 million of common...Ch. 3 - MVA Over the years. Masterson Corporations...Ch. 3 - EVA Barton Industries has operating income for the...Ch. 3 - PERSONAL TAXES Susan and Stan Britton are a...Ch. 3 - BALANCE SHEET Which of the following actions are...Ch. 3 - STATEMENT OF STOCKHOLDERS EQUITY Electronics World...Ch. 3 - EVA For 2018, Gourmet Kitchen Products reported 22...Ch. 3 - STATEMENT OF CASH FLOWS Hampton Industries had...Ch. 3 - STATEMENT OF CASH FLOWS You have just been hired...Ch. 3 - FREE CASH FLOW Arlington Corporation's financial...Ch. 3 - INCOME STATEMENT Edmonds Industries is...Ch. 3 - FINANCIAL STATEMENTS The Davidson Corporation's...Ch. 3 - FREE CASH FLOW Financial information for Powell...Ch. 3 - PERSONAL TAXES Mary Jarvis is a single individual...Ch. 3 - FINANCIAL STATEMENTS, CASH FLOW, AND TAXES Laiho...Ch. 3 - DLEON INC., PART I FINANCIAL STATEMENTS AND TAXES...

Additional Business Textbook Solutions

Find more solutions based on key concepts
What is inflation and what causes it?

Principles of Macroeconomics (MindTap Course List)

What are the major elements of SWOT analysis?

Foundations of Business (MindTap Course List)

Should an economic model describe reality exactly?

Principles of Economics (MindTap Course List)

YIELD TO MATURITY Heymann Company bonds have 4 years left to maturity. Interest is paid annually, and the bonds...

Fundamentals of Financial Management, Concise Edition (with Thomson ONE - Business School Edition, 1 term (6 months) Printed Access Card) (MindTap Course List)