Reference no: EM132575455
Laiho Industries 2001 and 2002 balance sheets in thousand thousands of dollars) are shown below:
2002 2001
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
Question 1: The company's sales for 2002 were $455,150,000 and EBITDA was 15 percent of sales. Furthermore, depreciation amounted to 11% of net fixed assets, interest charges were $8,575,000, the state-plus-federal corporate tax rate was 40 percent, and Laiho pays 40 per cent of its net income out in dividends. Assume the firm has no amortization expense. Given this information, construct Laiho's 2002 income statement. (Hint: You might find it easier to select the balance sheets, then copy them, and then paste them to an excel worksheet. You might have to move the data around some in the worksheet to get things lined up properly..
Question 2: Next, construct the firm's statement of retained earnings for the year ending December 31, 2002, and then its 2002 statement of cash flows.
Question 3: Calculate net operating working capital, total operating capital, net operating profit after taxes, operating cash flow, and free cash flow for 2002.
Question 4: Calculate the firm's EVA and MVA for 2002. Assume that Laiho had 10 million shares outstanding, that the year-end closing stock price was $17.25 per share, and its after-tax cost of capital was 12 percent.