Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

What was net operating working capital for 2015 and 2016

15/10/2021 Client: muhammad11 Deadline: 2 Day

Financial Accounting - Prof Linda Pinc

Ch02 Mini Case
Chapter 2 Mini Case
Situation
Jenny Cochran, a graduate of The University of OBO with 4 years of experience as an equities analyst, was recently brought in as assistant to the chairman of the board of Computron Industries, a manufacturer of computer components. During the previous year, Computron had doubled its plant capacity, opened new sales offices outside its home territory, and launched an expensive advertising campaign. Cochran was assigned to evaluate the impact of the changes. She began by gathering financial statements and other data.
Computron's Income Statement
2015 2016
INCOME STATEMENT
Net sales $ 3,432,000 $ 5,834,400
Cost of Goods Sold Except Depr. 2,864,000 4,980,000
Depreciation and amortization 18,900 116,960
Other Operating Expenses 340,000 720,000
Total Operating Costs $ 3,222,900 $ 5,816,960
Earnings before interest and taxes (EBIT) $ 209,100 $ 17,440
Less interest 62,500 176,000
Pre-tax earnings $ 146,600 $ (158,560)
Taxes (40%) 58,640 (63,424)
Net Income $ 87,960 $ (95,136)
Dividends $22,000 $11,000
Tax rate 40% 40%
a. (1.) What effect did the expansion have on sales and net income?
Computron's Balance Sheets
2015 2016
Assets
Cash and equivalents $ 9,000 $ 7,282
Short-term investments 48,600 20,000
Accounts receivable 351,200 632,160
Inventories 715,200 1,287,360
Total current assets $ 1,124,000 $ 1,946,802
Gross fixed assets $ 491,000 $ 1,202,950
Less: Accumulated depreciation 146,200 263,160
Net plant and equipment $ 344,800 $ 939,790
Bart Kreps: Property, Plant and Equipment minus Depreciation
Total assets $ 1,468,800 $ 2,886,592
Liabilities and equity
Accounts payable $ 145,600 $ 324,000
Notes payable 200,000 720,000
Accruals 136,000 284,960
Total current liabilities $ 481,600 $ 1,328,960
Long-term bonds $ 323,432 $ 1,000,000
Common Stock 460,000 460,000
Retained Earnings 203,768 97,632
Total Equity $ 663,768 $ 557,632
Total Liabilites and Equity $ 1,468,800 $ 2,886,592
a. (2.) What effect did the expansion have on the asset side of the balance sheet?
Computron's Statement of Cash Flows
Bart Kreps: The statement of cash flows provides information about cash inflows and outflows during an accounting period.
2016
Operating Activities
Net Income before preferred dividends $ (95,136)
Noncash adjustments
Depreciation and amortization 116,960
Due to changes in working capital
Change in accounts receivable (280,960)
Bart Kreps: Change is negative because accounts receivable went up in 2001. This means that more sales revenue has been reflected in net income than has been collected in cash.
Change in inventories (572,160)
Bart Kreps: Inventories went up meaning that Computron used cash to purchase inventories.
Change in accounts payable 178,400
Bart Kreps: This is positive because accounts payable went up. Computron bought on credit from suppliers and did not dispense cash.
Change in accruals 148,960
Bart Kreps: Accruals increased in 2001. Cash flow is positive because it recognizes an increased expense prior to the payment of cash.
Net cash provided by operating activities $ (503,936)
Investing activities
Cash used to acquire fixed assets $ (711,950)
Bart Kreps: Make sure to add back annual Depreciation to Net PP&E.
Change in short-term investments 28,600
Bart Kreps: Short term investments went down in 2001. Computron received cash through the sale or maturity of these assets.
Net cash provided by investing activities $ (683,350)
Financing Activities
Change in notes payable $ 520,000
Bart Kreps: Notes payable went up in 2001. Computron received cash from creditors.
Change in long-term debt 676,568
Bart Kreps: Long term debt went up in 2001. Computron received cash from creditors.
Payment of cash dividends (11,000)
Bart Kreps: Computron used cash to pay dividends to shareholders.
Net cash provided by financing activities $ 1,185,568
Net change in cash and equivilents $ (1,718)
Cash and securities at beginning of the year 9,000
Cash and securities at end of the year $ 7,282
b. What do you conclude from the statement of cash flows?
c. What is free cash flow? Why is it important? What are the five uses of FCF?
d. What is Computron’s net operating profit after taxes (NOPAT)? What are operating current assets? What are operating current liabilities? How much net operating working capital and total net operating capital does Computron have?
Net Operating Profit After Taxes
NOPAT is the amount of profit Computron would generate if it had no debt and held no financial assets.
2016 NOPAT = EBIT x ( 1 - T )
= x
=
2015 NOPAT = EBIT x ( 1 - T )
= x
=
Net Operating Working Capital
Those current assets used in operations are called operating current assets, and the current liabilities that result from operations are called operating current liabilities. Net operating working capital is equal to operating current assets minus operating current liabilities.
2016 NOWC = Operating current assets - Operating current liabilities
= -
=
2015 NOWC = Operating current assets - Operating current liabilities
= -
=
Total Net Operating Capital
The Total OperatingCapital is Net Operating Working Capital plus any fixed assets.
2016 TOC = NOWC + Fixed assets
= +
=
2015 TOC = NOWC + Fixed assets
= +
=
e. What is Computron’s free cash flow (FCF)? What are Computron’s “net uses” of its FCF?
Free Cash Flow
Computron's Free Cash Flow caluclation is the cash flow actually availabe for distribution to investors after the company has made all necessary investments in fixed assets and working capital to sustain ongoing operations.
2016 FCF = NOPAT - Net Investment in Operating Capital
= -
=
Uses of FCF: 2016
After-tax interest payment =
Reduction (increase) in debt =
Payment of dividends =
Repurchase (Issue) stock =
Purchase (Sale) of short-term investments =
Total uses of FCF =
f. Calculate Computron’s return on invested capital. Computron has a 10% cost of capital (WACC). Do you think Computron’s growth added value?
2015 2016
Cost of Capital (WACC) 10% 10%
Return on Invested Capital
The Return on Invested Capital tells us the amount of NOPAT per dollar of operating capital.
2016 ROIC = NOPAT ÷ Operating Capital
=
=
2015 ROIC = NOPAT ÷ Operating Capital
=
=
Operating Profitability
The operating profitability (OP) ratio shows how many dollars of operating profit are generated by each dollar of sales.
2016 OP = NOPAT ÷ Sales
=
=
2015 OP = NOPAT ÷ Sales
=
=
Capital Utilization
The capital utilization (CR) ratio shows how many dollars of operating assets are needed to generated a dollar of sales.
2016 CR = Total Op. Cap. ÷ Sales
=
=
2015 CR = Total Op. Cap. ÷ Sales
=
=
Operating profitability declined and the capital utlization worsened, each contributing to the big decrease in ROIC.
g. What is Computron's EVA? The after-tax cost of capital was 10 percent in both years.
Economic Value Added
Economic Value Added represents Computron's residual income that remains after the cost of all capital, including equity capital, has been deducted.
2016 EVA = NOPAT - Operating Capital x WACC
= - x 10%
= - $0.0
=
2015 EVA = NOPAT - Operating Capital x WACC
= $0 - $0 x 10%
= $0 - $0.0
= $0
h. What happened to Computron's market value added (MVA)?
Year-end common stock price $8.50 $6.00
Year-end shares outstanding (in millions) 100,000 100,000
Earnings per share (EPS)

Bart Kreps: An increase in Earnings Per Share either means the company is generating more net income or they are reducing the amount of common shares outstanding. Shares that are repurchased by the company are called Treasury stocks. Dividends per share (DPS)
Bart Kreps: The same rational holds for interpreting Dividends Per Share data. If the company increases their dividend payout policies or reduces shares outstanding, DPS will increase. $0.11 $0.22
Market Value Added
Assume that the market value of debt is equal to the book value of debt. In this case, Market Value Added (MVA) is the difference between the market value of Computron's stock and the amount of equity capital supplied by shareholders.
2016 MVA = Stock price x # of shares - Total common equity
= x -
= $0 -
=
2015
MVA = Stock price x # of shares - Total common equity
= x -
= $0 -
=
i. Assume that a corporation has $100,000 of taxable income from operations plus $5,000 of interest income and $10,000 of dividend income. What is the company's tax liability?
Operating income = $100,000
Interest income = $5,000
Dividends = $10,000
Taxable dividends=
Taxable Income:
Corporate Tax Rates
If a corporation's taxable income is between: It pays this amount on the base of the bracket: Plus this percentage on the excess over the base
(1) (2) (3) (4)
$0 $50,000 $0 15.0%
$50,000 $75,000 $7,500 25.0%
$75,000 $100,000 $13,750 34.0%
$100,000 $335,000 $22,250 39.0%
$335,000 $10,000,000 $113,900 34.0%
$10,000,000 $15,000,000 $3,400,000 35.0%
$15,000,000 $18,333,333 $5,150,000 38.0%
$18,333,333 and up $6,416,667 35.0%
Base amount of tax <-- Might need a VLOOKUP formula.
Marginal tax rate in bracket <-- Might need a VLOOKUP formula.
Income above base of bracket <-- Might need a VLOOKUP formula.
Tax on income above base
Total tax liability:
j. Assume that you are in the 25 percent marginal tax bracket and that you have $5,000 to invest. You have narrowed your investment choices down to California bonds with a yield of 7 percent or equally risky ExxonMobil bonds with a yield of 10 percent. Which one should you choose and why? At what marginal tax rate would you be indifferent to the choice between California and ExxonMobil bonds?
Taxable vs. Tax Exempt bonds
ExxonMobil bonds at 10% vs. California muni bonds at 7%
Amount to invest $5,000
ExxonMobil Yield 10%
California Yield 7%
Tax Rate 25.0%
ExxonMobil = Yield * (Investment) - Yield * (Investment) * (Tax Rate)
ExxonMobil =
California = Yield * (Investment) - 0
California =
Tax rate which you would be indifferent
Solve for T
Muni Yield = Corp Yield *(1-Tax rate)

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Quality Homework Helper
Online Assignment Help
Pro Writer
Accounting Homework Help
Engineering Exam Guru
High Quality Assignments
Writer Writer Name Offer Chat
Quality Homework Helper

ONLINE

Quality Homework Helper

This project is my strength and I can fulfill your requirements properly within your given deadline. I always give plagiarism-free work to my clients at very competitive prices.

$24 Chat With Writer
Online Assignment Help

ONLINE

Online Assignment Help

After reading your project details, I feel myself as the best option for you to fulfill this project with 100 percent perfection.

$38 Chat With Writer
Pro Writer

ONLINE

Pro Writer

I have done dissertations, thesis, reports related to these topics, and I cover all the CHAPTERS accordingly and provide proper updates on the project.

$36 Chat With Writer
Accounting Homework Help

ONLINE

Accounting Homework Help

After reading your project details, I feel myself as the best option for you to fulfill this project with 100 percent perfection.

$36 Chat With Writer
Engineering Exam Guru

ONLINE

Engineering Exam Guru

I reckon that I can perfectly carry this project for you! I am a research writer and have been writing academic papers, business reports, plans, literature review, reports and others for the past 1 decade.

$27 Chat With Writer
High Quality Assignments

ONLINE

High Quality Assignments

I am an elite class writer with more than 6 years of experience as an academic writer. I will provide you the 100 percent original and plagiarism-free content.

$21 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Enter the november 1 balances in the ledger accounts - Blim vs netflix 2018 - James squire dan murphys - The intimacies of four continents - Cumulative distribution function questions - 1st the worst rhyme - Vsocial control through mass media - Where is the love lyrics - Two important situational contingencies in the path goal theory are - Which joint in the figure is capable of multiaxial movement - How to draw economic graphs on mac - Nurs495prompt - Measurements in biology lab answers - Personification in i have a dream speech - Society and culture core concepts - Sure success magic 13th edition release date - Michael minikes net worth - Wsj college football grid of shame - Nanda nursing diagnosis for tuberculosis - The ugly american chapter 1 summary - Why should investors be cautious when a split occurs - Seven areas of responsibility of health educators - Role and Scope Research 1 - Classify database technologies and healthcare information systems used to manage data and information - The work function of tungsten is - Pedagogy of the oppressed discussion questions - Wedding work breakdown structure template - CIS450 Discussion Mod 5: - Mat 240 snhu - Top 5 bicep exercises for the peak - Sql server database naming conventions best practices - Management at a Company - 499 Week 3 F / For WIZARD KIM - MBA630 Application Assignment 2 - Should god be in the pledge of allegiance - How to write a change request - Curtate expectation of life example - Personification in to kill a mockingbird with page numbers - Find information and fill out the space - RS - What scene does desdemona die - Mcafee foundstone vulnerability scanner - What is international marketing task - Anil shinghal death dallas tx - Anz eftpos rolls order online - What happens if an airbag is overinflated - Amelia sung vsim - Are dogs allowed on st andrews beach - PROJECTS - How many diagonals can be drawn in a hexagon - Cloud Computing - Week 9 - World of warcraft subscribers 2018 - Giuseppe penone's cedre de versailles reveals - Business law questions and answers book pdf - Experiment to investigate the effect of temperature on enzyme activity - Human Research Paper - Hip hop timeline 1990 to present - Liquid limit lab report - Denmark vesey's garden sparknotes - Emerging Threats counterness - Crime analysis strategies within Law Enforcement - BOTSWANA ][[[[[[+2761O482071]]]]]]]@)) EARLY TERMINATION- PILLS FOR SALE IN BOTSWANA MORELETA PARK, POTCHEFSTROOM - Youtube beauty and the beast part 7 - Greatest common factor of 16 and 34 - Can a food handler taste food to adjust seasoning quizlet - Quadratic expressions and algebraic fractions - All about spiders lesson plan - Excel module 4 sam exam - H2sicl2 h2o h8si4o4 hcl - Sue fraser ballarat psychologist - Multisim how to measure voltage - Science - Strategic Marketing Plan [ - Hsc chemistry reference sheet - Campus center tu berlin - Identity quotes in 1984 - Patient intake and follow up workflow template hcis 140 - Essay - Ome bp 51 price - Distinguish between discretionary fixed costs and committed fixed costs - 7:2 - Barry fitzgerald mcdonald's net worth - Can you weld unistrut - Ebooks adelaide animal farm - , identify and explain what exo-system and macro-system factors affect access to child care? - Formula for saponification value - ?? same-day +27833173182 HLOTSE - LERIBE ABORTION CLINIC // PILLS,,,, - Key parts aseptic technique - Rmf step 4 assess security controls - Inside death row national geographic - Canberra theatre centre jobs - Aquatap plumbing point cook - A thousand splendid suns shmoop - How to reset kguard dvr to factory default - Bertrand russell thought philosophy was important because - Statistics homework programs - NCM _ Discussion 1 - Lab report friction on inclined plane - Worldwide paper company case study solution