Problem:
The CFO will soon want you to look at the financial statements of the firm and analyze a capital project submitted by the manufacturing division, which the company is considering. The financial statements the CFO wants you to look at are the income statement, balance sheet, and statement of cash flows. The capital project is for a new production machine that will produce more output and cut costs.
1) Explain the items found on the 3 financial statements, what they mean, and how they relate to each other.
2) income statement
3) balance sheet
4) statement of cash flows
5) Explain what the key components and metrics are of the capital project and what factors would influence the company to proceed with the project or reject the project.
|
2005 |
|
Industry Average: |
|
Net Sales |
367,500 |
|
Operating margin |
13.00% |
Cost of Goods Sold |
175,000 |
|
Total asset turnover |
1.80 |
Gross Profit |
192,500 |
|
Current ratio |
2.00 |
|
|
|
Interest coverage ratio |
12 |
Depreciation |
40,000 |
|
Price to earnings ratio |
12.0 |
Selling Expenses |
60,000 |
|
Earnings per share |
4.00 |
General and Administrative |
48,000 |
|
Return on equity |
28% |
Total Operating Expenses |
148,000 |
|
|
|
|
|
|
|
|
Operating Income |
44,500 |
|
|
|
|
|
|
|
|
Interest Expense |
4,000 |
|
|
|
Income Before Taxes |
40,500 |
|
|
|
Income Taxes |
9,500 |
|
|
|
|
|
|
|
|
Net Income |
31,000 |
|
|
|
|
|
|
|
|
(in thousands except for stock price) |
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
2005 |
|
|
|
Cash and Cash Equivalents |
9,500 |
|
|
|
Accounts Receivable |
8,600 |
|
|
|
Inventories |
60,000 |
|
|
|
Prepaid Expenses |
9,000 |
|
|
|
Deferred Income Taxes |
8,000 |
|
|
|
Total Current Assets |
95,100 |
|
|
|
|
|
|
|
|
Property, Plant & Equip. |
90,000 |
|
|
|
Intangible Assets |
30,000 |
|
|
|
Total Assets |
215,100 |
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Current Portion of Long-term Debt |
2,000 |
|
|
|
Accounts Payable |
40,000 |
|
|
|
Other Current Liabilities |
9,000 |
|
|
|
Total Current Liabilities |
51,000 |
|
|
|
|
|
|
|
|
Long-term Debt |
5,000 |
|
|
|
Other Long-term Liabilities |
9,000 |
|
|
|
Total Liabilites |
65,000 |
|
|
|
|
|
|
|
|
Equity |
150,100 |
|
|
|
|
|
|
|
|
Current stock price |
30 |
|
|
|
Shares outstanding |
10,000 |
|
|
|