FM11 Ch 03 Show

FM11 Ch 03 Show - 3-1 CHAPTER 3 Financial Statements, Cash...

Info iconThis preview shows pages 1–9. Sign up to view the full content.

View Full Document Right Arrow Icon
3 - 1 Balance sheet Income statement Statement of cash flows Accounting income versus cash flow MVA and EVA Personal taxes Corporate taxes CHAPTER 3 Financial Statements, Cash Flow, and Taxes
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
3 - 2 Income Statement 2003 2004 Sales 3,432,000 5,834,400 COGS 2,864,000 4,980,000 Other expenses 340,000 720,000 Deprec. 18,900 116,960 Tot. op. costs 3,222,900 5,816,960 EBIT 209,100 17,440 Int. expense 62,500 176,000 EBT 146,600 (158,560) Taxes (40%) 58,640 (63,424) Net income 87,960 (95,136)
Background image of page 2
3 - 3 What happened to sales and net income? Sales increased by over $2.4 million. Costs shot up by more than sales. Net income was negative. However, the firm received a tax refund since it paid taxes of more than $63,424 during the past two years.
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
3 - 4 Balance Sheet: Assets 2003 2004 Cash 9,000 7,282 S-T invest. 48,600 20,000 AR 351,200 632,160 Inventories 715,200 1,287,360 Total CA 1,124,000 1,946,802 Gross FA 491,000 1,202,950 Less: Depr. 146,200 263,160 Net FA 344,800 939,790 Total assets 1,468,800 2,886,592
Background image of page 4
3 - 5 What effect did the expansion have on the asset section of the balance sheet? Net fixed assets almost tripled in size. AR and inventory almost doubled. Cash and short-term investments fell.
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
3 - 6 Statement of Retained Earnings: 2004 Balance of ret. earnings, 12/31/2003 203,768 Add: Net income, 2004 (95,136) Less: Dividends paid, 2004 (11,000) Balance of ret. earnings, 12/31/2004 97,632
Background image of page 6
3 - 7 2003 2004 Accts. payable 145,600 324,000 Notes payable 200,000 720,000 Accruals 136,000 284,960 Total CL 481,600 1,328,960 Long-term debt 323,432 1,000,000 Common stock 460,000 460,000 Ret. earnings 203,768 97,632 Total equity 663,768 557,632 1,468,800 2,886,592
Background image of page 7

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
What effect did the expansion have on CL increased as creditors and suppliers “financed” part of the expansion. Long-term debt increased to help finance the expansion. The company didn’t issue any stock. Retained earnings fell, due to the
Background image of page 8
Image of page 9
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 04/24/2008 for the course FNCE 3010 taught by Professor Donchez,ro during the Spring '07 term at Colorado.

Page1 / 38

FM11 Ch 03 Show - 3-1 CHAPTER 3 Financial Statements, Cash...

This preview shows document pages 1 - 9. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online