Reference no: EM133169034
Question - Analyze, Forecast, and Interpret Income Statement and Balance Sheet - Following are the income statement and balance sheet of ADP Inc.
|
DATA PROCESSING INC. Statement of Consolidated Earnings For Year Ended June 30, 2019, $ millions
|
|
Total revenues
|
$8,505.1
|
|
Operating expenses
|
4,287.5
|
|
Systems development and programming costs
|
381.8
|
|
Depreciation and amortization
|
182.6
|
|
Total cost of revenues
|
4,851.9
|
|
Selling, general, and administrative expenses
|
1,838.5
|
|
Interest expense
|
77.9
|
|
Total expenses
|
6,768.3
|
|
Other (income) expense, net
|
(66.7)
|
|
Earnings before income taxes
|
1,803.5
|
|
Provision for income taxes
|
427.7
|
|
Net earnings
|
$1,375.8
|
|
DATA PROCESSING INC. Balance Sheet
|
|
$ millions
|
June 30, 2019
|
|
Current assets
|
|
|
Cash and cash equivalents
|
$1,169.5
|
|
Accounts receivable, net
|
1,463.6
|
|
Other current assets
|
311.8
|
|
Total current assets before funds held for clients
|
2,944.9
|
|
Funds half for clients
|
17,660.5
|
|
Total current assets
|
20,605.4
|
|
Long-term receivables, net
|
14.3
|
|
Property, plant and equipment, net
|
458.5
|
|
Capitalized contract cost, net
|
1,457.1
|
|
Other assets
|
560.6
|
|
Goodwill
|
1,393.8
|
|
Intangible assets, net
|
642.9
|
|
Total assets
|
$25,132.6
|
|
Current liabilities
|
|
|
Accounts payable
|
$75.3
|
|
Accrued expenses and other current liabilities
|
1,055.4
|
|
Accrued payroll and payroll-related expenses
|
432.7
|
|
Dividends payable
|
204.1
|
|
Short-term deferred revenues
|
132.4
|
|
Obligations under reverse repurchase agreements
|
157.2
|
|
Income taxes payable
|
32.9
|
|
Total current liabilities before client funds obligations
|
2,090.0
|
|
Client funds obligations
|
17,486.7
|
|
Total current liabilities
|
19,576.7
|
|
Long-term debt
|
1,201.3
|
|
Other liabilities
|
479.2
|
|
Deferred income taxes
|
395.9
|
|
Long-term deferred revenues
|
239.6
|
|
Total liabilities
|
21,892.7
|
|
Shareholders' equity
|
|
|
Preferred stock, $1.00 par value; Authorized, 0.3 shares; issued , none
|
|
|
Common stock, $0.10 par value; Authorized, 1,000.0 shares;
|
|
|
issued, 383.2 shares; outstanding 260.5 shares
|
38.3
|
|
Capital in excess of par value
|
709.9
|
|
Retained earnings
|
10,500.4
|
|
Treasury stock, at cost: 122.7 shares
|
(7,854.3)
|
|
Accumulated other comprehensive loss
|
(154.4)
|
|
Total stockholders' equity
|
3,239.9
|
|
Total liabilities and stockholders' equity
|
$25,132.6
|
Assume total revenues grow by 13% in 2020. All other percentages (other than sales growth and provision for income taxes) are based on historic percent of total revenues.
CAPEX for 2020 will be 1.1% of total revenue, and depreciation will be $110.6 million.
Goodwill, long-term debt, preferred stock, common stock, and Accumulated other comprehensive loss will not change for the year.
The company will acquire intangibles equal to 2.9% of total revenues and will record amortization expense of $165.7 million.
Income taxes will be 25% of pretax income and income taxes payable will be 7.7% of 2020 tax expense.
The company will award $100.4 million of stock-based compensation, which increases Capital in excess of par value by the same amount. Assume that the company routinely includes this form of compensation in operating expenses each year.
The company will continue its stock repurchases. DP will repurchase $450 million of treasury stock.
Dividends will be $833.60 in 2020, and dividends payable will be 26.3% of dividends.
Required - Forecast of FY2020 statement of cash flows.
|
Prepare separate depreciation schedules for the machinery
: Prepare separate depreciation schedules for the machinery using the straight-line method, and the declining-balance method using double the straight-line rate
|
|
What do you think is its greatest macro-environmental threat
: What do you think is its greatest macro-environmental threat, and what is its greatest macro-environmental opportunity
|
|
What is the amount of cash flow from operating activities
: Based on this information alone, what is the amount of cash flow from operating activities reported on Madison's Year 1 statement of cash flows
|
|
Who is a registered certified financial planner
: An audit partner of the firm, who is a registered certified financial planner, wishes to provide corporate financial planning service to the firm's audit client
|
|
Forecast of statement of cash flows
: CAPEX for 2020 will be 1.1% of total revenue, and depreciation will be $110.6 million. Forecast of FY2020 statement of cash flows
|
|
Evaluate the competitive nature of an industry
: Evaluate the competitive nature of an industry, the most appropriate strategic tool to apply - From your analysis provide strategic recommendation for players
|
|
What is the gain or loss desert would record
: An insurance settlement of $180,390 was received immediately for the casualty. What is the gain or loss Desert would record for the involuntary conversion
|
|
What is the profitability index of this project
: A project costing $6,200 initially should produce cash inflows of $2,860 per year at the end of Year 2, Year 3, and Year 4. What is the profitability index
|
|
What is your view of the earnings growth objective
: What is your view of the earnings growth objective? Is it set too high? If you would lower it, what figure would you pick
|