Reference no: EM13875514
EVA NOPAT and EVA Capital: Operating Approach You are provided with the following finan- cial statement information from Astro, Inc. for its most recent fiscal year.
|
Statement of Financial Position (Balance Sheet) End of Year (000s)
|
|
Assets
|
|
|
Cash
|
$ 35
|
|
Net Accounts Receivable (A/R)
|
190
|
|
Inventory
|
190
|
|
Other current assets
|
95
|
|
Total current assets
|
$ 510
|
|
Property, plant, and equipment (net)
|
605
|
|
Other long-term assets
|
120
|
|
Total assets
|
$1,235
|
|
Liabilities and Stockholders' Equity
|
|
|
Short-term debt (@10%)
|
$ 100
|
|
Accounts payable
|
150
|
|
Income taxes payable
|
20
|
|
Other current liabilities
|
200
|
|
Total current liabilities
|
$ 470
|
|
Long-term debt (8%)
|
150
|
|
Other long-term liabilities
|
120
|
|
Total liabilities
|
$ 740
|
|
Deferred income taxes
|
70
|
|
Common equity
|
425
|
|
Total liabilities and shareholders' equity
|
$1,235
|
The statement of income for the company for the year just ended is as follows:
|
Statement of Income Most Recent Year (000s)
|
|
Net sales
|
$2,000
|
|
Cost of goods sold (CGS)
|
1,670
|
|
Gross margin
|
330
|
|
Less: SG&A costs
|
185
|
|
Depreciation
|
35
|
|
Other operating expenses
|
50
|
|
Total expenses
|
270
|
|
Net operating profit
|
60
|
|
Less: Interest expense
|
22
|
|
Plus: Other income
|
12
|
|
Income before tax
|
50
|
|
Less: Income tax (@ 40%)
|
20
|
|
Net profit after tax
|
$ 3
|
Assume a weighted-average cost of capital (WACC) of 10.7% and an income tax rate of 40%.
Required
1. Prepare, using the operating approach, an estimate of EVA NOPAT. In addition to the above data, you discovered the following: increase during the year of the LIFO reserve, $2; imputed interest expense on noncapitalized leases, $4; and increase in deferred tax liability during the year, $5. (Hint: The cor- rect answer is $53; the amount of cash taxes paid on operating profit during the year is $25.) What is the rationale for the various adjustments you made to the company's reported income statement?
2. Prepare, using the operating approach, an estimate of EVA capital. (Hint: The correct answer is $925.) In addition to the above information, you note the following: end-of-year value of the LIFO reserve, $10; and present value of noncapitalized leases, $50. What is the rationale for the adjustments you made to reported balance sheet amounts in order to estimate EVA capital?
3. Given the company's WACC, what is the estimated EVA for the year? How do you interpret this figure?
|
Identify which brand you feel is more effective
: This is a research exercise designed to show how the principles of brand management are used to develop more effective marketing plans and programs. Identify which brand you feel is more effective and support the reasons for your decision based on ..
|
|
Design capacity and effective capacity
: Analyze two or three (2-3) differences between design capacity and effective capacity, and then predict one or two (1-2) challenges that you may encounter when using each method. Provide specific examples to support your rationale.
|
|
Write a paper relates to cognition
: Write a paper in which you examine language as it relates to cognition.
|
|
Determine the magnitude and the point
: A concrete foundation mat in the shape of a regular hexagon with 3-m sides supports four column loads as shown. Determine the magnitude and the point of application of the resultant of the four loads.
|
|
Prepare using operating approach an estimate of eva nopat
: Prepare, using the operating approach, an estimate of EVA NOPAT. In addition to the above data, you discovered the following: increase during the year of the LIFO reserve.
|
|
Identified marketing concepts within society
: Describe what marketing means to you. Next, describe the type of marketing concepts that attract you as a consumer. Explain the function of the identified marketing concepts within society overall
|
|
Why is a physical count of inventory necessary
: Why is a physical count of inventory necessary in a periodic inventory system? Why is it still necessary in a perpetual inventory system?
|
|
A household would prefer a reduction in the tax
: Is this true, false or uncertain ? A household would prefer a reduction in the tax on interest income and an increase in the tax on current labour income that would leave it able to afford the original consumption in the present and consumption in th..
|
|
Difference between fob shipping point and fob destination
: What is the difference between FOB shipping point and FOB destination? How do these terms relate to the revenue principle?
|