The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 398 Weeks Ago, 6 Days Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
COMPREHENSIVE/SPREADSHEETÂ Â PROBLEM
Â
Â
|
 3-11  |
 FINANCIAL STATEMENTS, CASH FLOW, AND  TAXES ance sheets (in thousands of dollars) are shown. |
 Laiho Industries’ 2007 and 2008 bal- |
|
 |
 |
2008Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 2007 |
|
 |
Cash |
$102,850Â Â Â Â Â Â Â Â Â Â $ Â 89,725 |
|
 |
Accounts receivable |
103,365Â Â Â Â Â Â Â Â Â Â Â Â Â 85,527 |
|
 |
Inventories |
    38,444        34,982 |
|
 |
Total current assets |
$244,659Â Â Â Â Â Â Â Â Â Â $210,234 |
|
 |
Net fixed assets |
    67,165        42,436 |
|
 |
Total assets |
$311,824Â Â Â Â Â Â Â Â Â Â $252,670 |
|
 |
Accounts payable |
$ Â 30,761Â Â Â Â Â Â Â Â Â $ Â 23,109 |
|
 |
Accruals |
30,477Â Â Â Â Â Â Â Â Â Â Â Â Â 22,656 |
|
 |
Notes payable |
    16,717        14,217 |
|
 |
Total current liabilities |
$ Â 77,955Â Â Â Â Â Â Â Â Â $ Â 59,982 |
|
 |
Long-term debt |
    76,264        63,914 |
|
 |
Total liabilities |
$154,219Â Â Â Â Â Â Â Â Â Â $123,896 |
|
 |
Common stock |
100,000Â Â Â Â Â Â Â Â Â Â Â Â Â 90,000 |
|
 |
Retained earnings |
    57,605        38,774 |
|
 |
Total common equity |
$157,605Â Â Â Â Â Â Â Â Â Â $128,774 |
|
 |
Total liabilities and equity |
$311,824Â Â Â Â Â Â Â Â Â Â $252,670 |
Â
a.       Sales for 2008 were $455,150,000, and EBITDA was 15% of sales. Furthermore, deprecia- tion and amortization were 11% of net fixed assets, interest was $8,575,000, the corporate tax rate was 40%, and Laiho pays 40% of its net income in dividends. Given this informa- tion, construct the firm’s 2008 income statement.
Â
b.      Construct the statement of stockholders’ equity for the year ending December 31, 2008, and the 2008 statement of cash flows.
Â
c.       Calculate 2007 and 2008 net working capital and 2008 free cash flow.
Â
d.      If Laiho increased its dividend payout ratio, what effect would this have on corporate taxes paid? What effect would this have on taxes paid by the company’s shareholders?
NTEGRATED CASE
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------and----------- ac-----------qui-----------sit-----------ion----------- of----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n.P-----------lea-----------se -----------pin-----------g m-----------e o-----------n c-----------hat----------- I -----------am -----------onl-----------ine----------- or----------- in-----------box----------- me----------- a -----------mes-----------sag-----------e I----------- wi-----------ll