9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 1/16
Score: 21.71/22 Points 98.68 %
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 2/16
1. Award: 3 out of 3.00 points
ConstructabalancesheetforSophie’sSofasgiventhefollowingdata.(Besuretolisttheassetsand
liabilitiesinorderoftheirliquidity.)
Cashbalances = $ 12,000
Inventoryofsofas = $ 220,000
Storeandproperty = $ 120,000
Accountsreceivable = $ 24,000
Accountspayable = $ 19,000
Longtermdebt = $ 190,000
BALANCESHEETOFSOPHIE’SSOFAS
Assets Liabilities&Shareholders’Equity
Cash $12,000 Accountspayable $19,000
Accountsreceivable24,000 Longtermdebt190,000
Inventory220,000 Shareholders’equity167,000
Storeandproperty120,000
Totalassets $376,000 Totalliabilities&shareholders'equity $376,000
References
Worksheet LearningObjective:0301
Interprettheinformation
containedinthebalance
sheet,incomestatement,
andstatementofcash
flows.
ConstructabalancesheetforSophie’sSofasgiventhefollowingdata.(Besuretolisttheassetsand
liabilitiesinorderoftheirliquidity.)
Cashbalances = $ 12,000
Inventoryofsofas = $ 220,000
Storeandproperty = $ 120,000
Accountsreceivable = $ 24,000
Accountspayable = $ 19,000
Longtermdebt = $ 190,000
BALANCESHEETOFSOPHIE’SSOFAS
Assets Liabilities&Shareholders’Equity
Cash $
12,000
Accountspayable $
19,000
Accountsreceivable
24,000
Longtermdebt
190,000
Inventory
220,000
Shareholders’equity
167,000±.1%
Storeandproperty
120,000
Totalassets $
376,000±0.1%
Totalliabilities&shareholders'equity $
376,000±0.1%
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 3/16
2. Award: 3 out of 3.00 points
Afirm’sincomestatementincludedthefollowingdata.Thefirm’saveragetaxratewas25%.
Costofgoodssold $9,700
Incometaxespaid 3,700
Administrativeexpenses 4,700
Interestexpense 2,700
Depreciation 2,700
a. Whatwasthefirm’snetincome?
Netincome $11,100
b. Whatmusthavebeenthefirm’srevenues?
Revenues $34,600
c. WhatwasEBIT?
EBIT $17,500
References
Worksheet LearningObjective:0301
Interprettheinformation
containedinthebalance
sheet,incomestatement,
andstatementofcash
flows.
Afirm’sincomestatementincludedthefollowingdata.Thefirm’saveragetaxratewas25%.
Costofgoodssold $9,700
Incometaxespaid 3,700
Administrativeexpenses 4,700
Interestexpense 2,700
Depreciation 2,700
a. Whatwasthefirm’snetincome?
Netincome $
11,100±.1%
b. Whatmusthavebeenthefirm’srevenues?
Revenues $
34,600±.1%
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 4/16
c. WhatwasEBIT?
EBIT $
17,500±.1%
Explanation:
a.
Ifthefirmpaidincometaxesof$3,700andtheaveragetaxratewas25%,thentaxableincomemusthave
been:$3,700/.25=$14,800.
Therefore:Netincome=Taxableincome−Taxes=$11,100
b.
Revenues $ ???
Costofgoodssold 9,700
Administrativeexpenses 4,700
Depreciationexpense 2,700
Interestexpense 2,700
Taxableincome $ 14,800[frompart(a)]
Weconcludethatrevenueswere$34,600.
c.
Revenues $ 34,600
Costofgoodssold 9,700
Administrativeexpenses 4,700
Depreciationexpense 2,700
EBIT $ 17,500
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 5/16
3. Award: 2 out of 2.00 points
Theyearend2013balancesheetofBrandexInc.listedcommonstockandotherpaidincapitalat
$2,300,000andretainedearningsat$4,600,000.Thenextyear,retainedearningswerelistedat
$4,900,000.Thefirm’snetincomein2014was$1,020,000.Therewerenostockrepurchasesduringthe
year.Whatwerethedividendspaidbythefirmin2014?
Dividendspaid $720,000
References
Worksheet LearningObjective:0301
Interprettheinformation
containedinthebalance
sheet,incomestatement,
andstatementofcash
flows.
Theyearend2013balancesheetofBrandexInc.listedcommonstockandotherpaidincapitalat
$2,300,000andretainedearningsat$4,600,000.Thenextyear,retainedearningswerelistedat
$4,900,000.Thefirm’snetincomein2014was$1,020,000.Therewerenostockrepurchasesduringthe
year.Whatwerethedividendspaidbythefirmin2014?
Dividendspaid $
720,000±0.1%
Explanation:
Netincome=Increaseinretainedearnings+Dividends
$1,020,000=($4,900,000−4,600,000)+Dividends Dividends=$720,000
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 6/16
4. Award: 1.71 out of 2.00 points
SouthSeaBaubleshasthefollowing(incomplete)balancesheetandincomestatement.
BALANCESHEETATENDOFYEAR
(Figuresin$millions)
Assets 2013 2014 LiabilitiesandShareholders'Equity 2013 2014
Currentassets 98 180 Currentliabilities 66 84
Netfixedassets 880 980 Longtermdebt 640 830
INCOMESTATEMENT,2014
(Figuresin$millions)
Revenue 1,990
Costofgoodssold 1,070
Depreciation 390
Interestexpense 248
a. Whatisshareholders’equityin2013and2014?(Enteryouranswersinmillions.)
2013 2014
Shareholders'equity $272 million $246 million
b. Whatisnetworkingcapitalin2013and2014?(Enteryouranswersinmillions.)
2013 2014
Networkingcapital $32 million $96 million
c. What are taxes paid in 2014? Assume the firm pays taxes equal to 35% of taxable income.(Do not
roundintermediatecalculations.Enteryouranswerinmillionsroundedto2decimalplaces.)
Taxespaid $183.30 million
d. What is cash provided by operations during 2014? (Do not round intermediate calculations. Enter
youranswerinmillionsroundedto2decimalplaces.)
Cashprovidedbyoperations $509.30 million
e. Netfixedassetsincreasedfrom$880millionto$980millionduring2014.WhatmusthavebeenSouth
Sea’sgrossinvestmentinfixedassetsduring2014?(Enteryouranswerinmillions.)
Grossinvestment $490 million
rev:04_01_2016_QC_CS47230
References
Worksheet LearningObjective:0301
Interprettheinformation
containedinthebalance
sheet,incomestatement,
andstatementofcash
flows.
LearningObjective:0304Understandtheessential
featuresofthetaxationofcorporateandpersonal
income.
SouthSeaBaubleshasthefollowing(incomplete)balancesheetandincomestatement.
BALANCESHEETATENDOFYEAR
(Figuresin$millions)
Assets 2013 2014 LiabilitiesandShareholders'Equity 2013 2014
Currentassets 98 180 Currentliabilities 66 84
Netfixedassets 880 980 Longtermdebt 640 830
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 7/16
INCOMESTATEMENT,2014
(Figuresin$millions)
Revenue 1,990
Costofgoodssold 1,070
Depreciation 390
Interestexpense 248
a. Whatisshareholders’equityin2013and2014?(Enteryouranswersinmillions.)
2013 2014
Shareholders'equity $
272±1%
million $
246±1%
million
b. Whatisnetworkingcapitalin2013and2014?(Enteryouranswersinmillions.)
2013 2014
Networkingcapital $
32±1%
million $
96±1%
million
c. What are taxes paid in 2014? Assume the firm pays taxes equal to 35% of taxable income.(Do not
roundintermediatecalculations.Enteryouranswerinmillionsroundedto2decimalplaces.)
Taxespaid $
98.70±1%
million
d. What is cash provided by operations during 2014? (Do not round intermediate calculations. Enter
youranswerinmillionsroundedto2decimalplaces.)
Cashprovidedbyoperations $
509.30±1%
million
e. Netfixedassetsincreasedfrom$880millionto$980millionduring2014.WhatmusthavebeenSouth
Sea’sgrossinvestmentinfixedassetsduring2014?(Enteryouranswerinmillions.)
Grossinvestment $
490±1%
million
rev:04_01_2016_QC_CS47230
Explanation:
a.
Shareholders'equity=Totalassets–Totalliabilities
2013:Shareholders'equity=$978–706=$272
2014:Shareholders'equity=$1,160–914=$246
b.
Networkingcapital=Currentassets–Currentliabilities
2013:Networkingcapital=$98–66=$32
2014:Networkingcapital=$180–84=$96
c.
Taxableincome=$1,990–1,070–390–248=$282
Taxespaid=.35×$282=$98.70
Netincome=$183.30
d.
Netincome $183.30
Depreciation 390.00
Decrease(increase)innetworkingcapital (64.00)
Cashprovidedbyoperations $509.30
e.
Grossinvestment=Increaseinnetfixedassets+Depreciation
=$100+390
=$490
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 8/16
5. Award: 2 out of 2.00 points
ThefounderofAlchemyProducts,Inc.,discoveredawaytoturnleadintogoldandpatentedthisnew
technology.Hethenformedacorporationandinvested$1,200,000insettingupaproductionplant.He
believesthathecouldsellhispatentfor$48million.
a. Whatarethebookvalueandmarketvalueofthefirm?(Enteryouranswersindollarsnotin
millions.)
Bookvalue $1,200,000
Marketvalue $49,200,000
b. Ifthereare2millionsharesofstockinthenewcorporation,whatwouldbethepricepershareandthe
bookvaluepershare?(Roundyouranswersto2decimalplaces.)
Pricepershare $24.60
Bookvaluepershare $.60
References
Worksheet LearningObjective:0302
Distinguishbetween
marketandbookvalues.
ThefounderofAlchemyProducts,Inc.,discoveredawaytoturnleadintogoldandpatentedthisnew
technology.Hethenformedacorporationandinvested$1,200,000insettingupaproductionplant.He
believesthathecouldsellhispatentfor$48million.
a. Whatarethebookvalueandmarketvalueofthefirm?(Enteryouranswersindollarsnotin
millions.)
Bookvalue $
1,200,000±0.1%
Marketvalue $
49,200,000±0.01%
b. Ifthereare2millionsharesofstockinthenewcorporation,whatwouldbethepricepershareandthe
bookvaluepershare?(Roundyouranswersto2decimalplaces.)
Pricepershare $
24.60±1%
Bookvaluepershare $
.60±0.01
Explanation:
a.
Bookvalueequalsthe$1,200,000thefounderofthefirmhascontributedintangibleassets.Marketvalue
equalsthevalueofhispatentplusthevalueoftheproductionplant:$48,000,000+1,200,000=
$49,200,000.
FPL
PPLEPILEELEELLEEL
EPL
EELEE
EL
ER
weecccrercccrrcccccrrcccrcrrered
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 9/16
b.
Pricepershare=$49.2million/2millionshares=$24.60
Bookvaluepershare=$1,200,000/2millionshares=$.60
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 10/16
6. Award: 2 out of 2.00 points
ButterflyTractorshad$19.00millioninsaleslastyear.Costofgoodssoldwas$9.00million,depreciation
expensewas$3.00million,interestpaymentonoutstandingdebtwas$2.00million,andthefirm’staxrate
was35%.
a. What werethefirm’s net incomeand netcashflow? (Enter your answers in millions rounded to 2
decimalplaces.)
Netincome $3.25 million
Netcashflow $6.25 million
b. Whatwouldhappentonetincomeandcashflowifdepreciationwereincreasedby$2.00million?(Input
allamountsaspositivevalues.Enteryouranswersinmillionsroundedto2decimalplaces.)
Netincome decreased by $1.30 million
Cashflow increased by $.70 million
c. Would you expect the change in income and cash flow to have a positive or negative impact on the
firm’sstockprice?
Positive
d. What would be the impact on net income if depreciation was $2.00 million and interest expense was
$3.00million?
Nochange
e. What would be the impact on cash if depreciation was $2.00 million and interest expense was $3.00
million?
Decrease
References
Worksheet LearningObjective:0303
Explainwhyincomediffers
fromcashflow.
ButterflyTractorshad$19.00millioninsaleslastyear.Costofgoodssoldwas$9.00million,depreciation
expensewas$3.00million,interestpaymentonoutstandingdebtwas$2.00million,andthefirm’staxrate
was35%.
a. What werethefirm’s net incomeand netcashflow? (Enter your answers in millions rounded to 2
decimalplaces.)
Netincome $
3.25±1%
million
Netcashflow $
6.25±1%
million
b. Whatwouldhappentonetincomeandcashflowifdepreciationwereincreasedby$2.00million?(Input
allamountsaspositivevalues.Enteryouranswersinmillionsroundedto2decimalplaces.)
Netincome decreasedby $
1.30±0.01
million
Cashflow increasedby $
.70±0.01
million
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 11/16
c. Would you expect the change in income and cash flow to have a positive or negative impact on the
firm’sstockprice?
Positive
d. What would be the impact on net income if depreciation was $2.00 million and interest expense was
$3.00million?
Nochange
e. What would be the impact on cash if depreciation was $2.00 million and interest expense was $3.00
million?
Decrease
Explanation:
a.
($inmillions)
Sales $ 19.00
Costofgoodssold 9.00
Depreciationexpense 3.00
Interestexpense 2.00
Taxableincome $ 5.00
Taxes(35%) 1.75
Netincome $ 3.25
Netcashflow=Netincome+Depreciationexpense=$6.25million
b.
If depreciation expense were increased by $2.00 million, net income would be reduced by $1.30 million.
Cash flow = (Net income + Depreciation) would be increased by − $1.30 million + 2.00 million = $.70
million.
Cashflowincreases becausedepreciationexpenseis not acashoutflow,butincreasing thedepreciation
expensefortaxpurposesreducestaxespaidby$.70million.
c.
Theimpactonstockpriceislikelytobepositive.Cashavailabletothefirmwouldincrease.Thereduction
innetincomewouldberecognizedasresultingentirelyfromaccountingchanges,notasaconsequenceof
anychangesintheunderlyingprofitabilityofthefirm.
d.
Thenetincomewouldnotchange.Thetaxableincomewouldremainthesame,aswouldnetincome.
e.
Ifinterestexpensewas$1.00millionhigherandthedepreciationwas$1.00millionlower,thetaxeswillbe
thesame,buttheincreaseininterestexpensewouldcauseadecreaseincashflowby$1.00million.
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 12/16
7. Award: 2 out of 2.00 points
Sheryl’sShippinghadsaleslastyearof$18,500.Thecostofgoodssoldwas$8,200,generaland
administrativeexpenseswere$2,700,interestexpenseswere$2,200,anddepreciationwas$2,700.The
firm’staxrateis40%.
a. Whatareearningsbeforeinterestandtaxes?
Earningsbeforeinterestandtaxes $4,900
b. Whatisnetincome?
Netincome $1,620
c. Whatiscashflowfromoperations?
Cashflowfromoperations $4,320
References
Worksheet LearningObjective:0303
Explainwhyincomediffers
fromcashflow.
Sheryl’sShippinghadsaleslastyearof$18,500.Thecostofgoodssoldwas$8,200,generaland
administrativeexpenseswere$2,700,interestexpenseswere$2,200,anddepreciationwas$2,700.The
firm’staxrateis40%.
a. Whatareearningsbeforeinterestandtaxes?
Earningsbeforeinterestandtaxes $
4,900±0.1%
b. Whatisnetincome?
Netincome $
1,620±1%
c. Whatiscashflowfromoperations?
Cashflowfromoperations $
4,320±0.1%
Explanation:
a.&b.
Sales $ 18,500
Costofgoodssold 8,200
General&administrativeexpenses 2,700
Depreciationexpense 2,700
EBIT $ 4,900
Interestexpense 2,200
Taxableincome $ 2,700
Taxes(40%) 1,080
Netincome $ 1,620
c.
Cashflowfromoperations=Netincome+Depreciationexpense=$4,320
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 13/16
8. Award: 2 out of 2.00 points
During the last year of operations, Theta’s accounts receivable increased by $24,000, accounts payable
increasedby$12,000,andinventoriesdecreasedby$2,600.Whatisthetotalimpactofthesechangeson
thedifferencebetweenprofitsandcashflow?(Inputyouranswerasapositivevalue.)
Totalimpact $9,400
References
Worksheet LearningObjective:0303
Explainwhyincomediffers
fromcashflow.
During the last year of operations, Theta’s accounts receivable increased by $24,000, accounts payable
increasedby$12,000,andinventoriesdecreasedby$2,600.Whatisthetotalimpactofthesechangeson
thedifferencebetweenprofitsandcashflow?(Inputyouranswerasapositivevalue.)
Totalimpact $
9,400
Explanation:
An increase in accounts receivable reduces cash flow by $24,000. An increase in accounts payable
increasescashflowby$12,000.Adecreaseininventoryincreasescashflowby$2,600.Thetotalimpact
isareductionincashflowby$9,400.
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 14/16
9. Award: 2 out of 2.00 points
ThefollowingtableshowsanabbreviatedincomestatementandbalancesheetforMcDonald'sCorporation
for2012.
INCOMESTATEMENTOFMCDONALD’SCORP.,2012
(Figuresin$millions)
Netsales 27,575
Costs 17,577
Depreciation 1,410
Earningsbeforeinterestandtaxes(EBIT) 8,588
Interestexpense 525
Pretaxincome 8,063
Taxes 2,630
Netincome 5,433
BALANCESHEETOFMCDONALD’SCORP.,2012
(Figuresin$millions)
Assets 2012 2011 LiabilitiesandShareholders'equity 2012 2011
Currentassets Currentliabilities
Cashandmarketablesecurities 2,344 2,344 Debtdueforrepayment — 391
Receivables 1,383 1,343 Accountspayable 3,411 3,151
Inventories 130 125 Totalcurrentliabilities 3,411 3,542
Othercurrentassets 1,097 624
Totalcurrentassets 4,954 4,436
Fixedassets Longtermdebt 13,641 12,142
Property,plant,andequipment 24,685 22,843 Otherlongtermliabilities 3,065 2,965
Intangibleassets(goodwill) 2,812 2,661 Totalliabilities 20,117 18,649
Otherlongtermassets 2,991 3,107 Totalshareholders’equity 15,325 14,398
Totalassets 35,442 33,047 Totalliabilitiesandshareholders’equity 35,442 33,047
In2012McDonald’shadcapitalexpendituresof$3,057.
a. CalculateMcDonald’sfreecashflowin2012.(Enteryouranswerinmillions.)
Freecashflow $4,053 million
b. If McDonald’s was financed entirely by equity, how much more tax would the company have paid?
(Assumeataxrateof35%ontherevisedpretaxincome.)(Donot roundintermediatecalculations.
Enteryouranswerinmillionsroundedtothenearestwholenumber.)
Additionaltax $376 million
References
Worksheet LearningObjective:0303
Explainwhyincomediffers
fromcashflow.
ThefollowingtableshowsanabbreviatedincomestatementandbalancesheetforMcDonald'sCorporation
for2012.
INCOMESTATEMENTOFMCDONALD’SCORP.,2012
(Figuresin$millions)
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 15/16
Netsales 27,575
Costs 17,577
Depreciation 1,410
Earningsbeforeinterestandtaxes(EBIT) 8,588
Interestexpense 525
Pretaxincome 8,063
Taxes 2,630
Netincome 5,433
BALANCESHEETOFMCDONALD’SCORP.,2012
(Figuresin$millions)
Assets 2012 2011 LiabilitiesandShareholders'equity 2012 2011
Currentassets Currentliabilities
Cashandmarketablesecurities 2,344 2,344 Debtdueforrepayment — 391
Receivables 1,383 1,343 Accountspayable 3,411 3,151
Inventories 130 125 Totalcurrentliabilities 3,411 3,542
Othercurrentassets 1,097 624
Totalcurrentassets 4,954 4,436
Fixedassets Longtermdebt 13,641 12,142
Property,plant,andequipment 24,685 22,843 Otherlongtermliabilities 3,065 2,965
Intangibleassets(goodwill) 2,812 2,661 Totalliabilities 20,117 18,649
Otherlongtermassets 2,991 3,107 Totalshareholders’equity 15,325 14,398
Totalassets 35,442 33,047 Totalliabilitiesandshareholders’equity 35,442 33,047
In2012McDonald’shadcapitalexpendituresof$3,057.
a. CalculateMcDonald’sfreecashflowin2012.(Enteryouranswerinmillions.)
Freecashflow $
4,053±0.1%
million
b. If McDonald’s was financed entirely by equity, how much more tax would the company have paid?
(Assumeataxrateof35%ontherevisedpretaxincome.)(Donot roundintermediatecalculations.
Enteryouranswerinmillionsroundedtothenearestwholenumber.)
Additionaltax $
376±1%
million
Explanation:
a.
Cashflowfromoperations=Netincome+Interest+Depreciation–Additionstonetworkingcapital
Freecashflow=Cashflowfromoperations–Capitalexpenditures
Additionstonetworkingcapital=($1,383+130+1,097–3,411)($1,343+125+624–3,151)=$258
Cashflowfromoperations=$5,433+525+1,410–258=$7,110
Capitalexpenditures=$3,057
Freecashflow=$7,110–3,057=$4,053
b.
INCOMESTATEMENT
Netsales $27,575 $27,575
Costs 17,577 17,577
Depreciation 1,410 1,410
Earningsbeforeinterestandtaxes(EBIT) $ 8,588 $ 8,588
Interestexpense 0 525
Pretaxincome $ 8,588 $ 8,063
Taxes 3,006 2,630
Netincome $ 5,582 $ 5,433
Additionaltax=$3,006–2,630=$376
9/21/2016 AssignmentPrintView
http://ezto.mheducation.com/hm_finance.tpx?todo=printview 16/16
10. Award: 2 out of 2.00 points
What wouldbethemarginaland averagetaxratesfor a married couple withtaxableincomeof $91,000?
For an unmarried taxpayer with the same income? Use Table 3.7. (Do not round intermediate
calculations. Enter the marginal tax rates as a whole percent. Enter the average tax rates as a
percentroundedto2decimalplaces.)
Marginaltaxrate Averagetaxrate
Marriedcouple 25 % 15.89 %
Singleperson 28 % 20.50 %
References
Worksheet LearningObjective:0304
Understandtheessential
featuresofthetaxationof
corporateandpersonal
income.
What wouldbethemarginaland averagetaxratesfor a married couple withtaxableincomeof $91,000?
For an unmarried taxpayer with the same income? Use Table 3.7. (Do not round intermediate
calculations. Enter the marginal tax rates as a whole percent. Enter the average tax rates as a
percentroundedto2decimalplaces.)
Marginaltaxrate Averagetaxrate
Marriedcouple
25
%
15.89±1%
%
Singleperson
28
%
20.50±1%
%
Explanation:
Foramarriedcouple,themarginaltaxrateon$91,000ofincomeis25%.
Taxes=($18,150×.10)+(($73,800–18,150)×.15)+(($91,000–73,800)×.25)=$14,462.50
Theaveragetaxrate=$14,462.50/$91,000=.1589,or15.89%
Forasingleperson,themarginaltaxrateon$91,000ofincomeis28%.
Taxes=($9,075×.10)+(($36,900–9,075)×.15)+(($89,350–36,900)×.25)+(($91,000–89,350)×.28)=$18,655.75
Theaveragetaxrate=$18,655.75/$91,000=.2050,or20.50%