首页 | 学习中心 | 注册 登录
返回列表 发帖
1215

UID
152243 
帖子
3978 
主题
858 
注册时间
2009-12-15 
最后登录
2011-4-15 
1# 跳转到 » 倒序看帖
打印
tT
发表于 2011-3-22 12:53 | 只看该作者

Reading 42: Financial Statement Analysis: Applications-LOS b

2011, net, technology, company, center
Session 10: Financial Reporting and Analysis: Applications and International Standards Convergence
Reading 42: Financial Statement Analysis: Applications

LOS b: Prepare a basic projection of a company’s future net income and cash flow.

 

 

Sterling Company is a start-up technology firm that has been experiencing super-normal growth over the past two years. Selected common-size financial information follows:

 

2007 Actual

% of Sales

2008 Forecast

% of Sales

Sales

100%

100%

Cost of goods sold

60%

55%

Selling and administration expenses

25%

20%

Depreciation expense

10%

10%

Net income

5%

15%

Non-cash operating working capital a

20%

25%

a Non-cash operating working capital = Receivables + Inventory – Payables

For the year ended 2007, Sterling reported sales of $20 million. Sterling expects that sales will increase 50% in 2008. Ignoring income taxes, what is Sterling’s forecast operating cash flow for the year ended 2008, and is this forecast likely to be as reliable as a forecast for a large, well diversified, firm operating in mature industries?

Operating cash flow Reliable forecast

A)
$4.5 million No
B)
$4.0 million No
C)
$4.0 million Yes

 

2008 sales are expected to be $30 million ($20 million 2007 sales × 1.5) and 2008 net income is expected to be $4.5 million ($30 million 2008 sales × 15%). 2007 non-cash operating working capital was $4 million ($20 million 2007 sales × 20%) and 2008 non-cash operating working capital is expected to be $7.5 million ($30 million 2008 sales × 25%). 2008 operating cash flow is expected to be $4 million ($4.5 million 2008 net income + $3 million 2008 depreciation – $3.5 million increase in non-cash operating working capital). Forecasts for small firms, start-ups, or firms operating in volatile industries may be less reliable than a forecast for a large, well diversified, firm operating in mature industries.

收藏 分享

1215

UID
152243 
帖子
3978 
主题
858 
注册时间
2009-12-15 
最后登录
2011-4-15 
2#
发表于 2011-3-22 12:53 | 只看该作者

Would projecting future financial performance based on past trends provide a reliable basis for valuation of the following firms?

Firm #1 – A rapidly growing company that has made numerous acquisitions and divestitures.

Firm #2 – A large, well-diversified, company operating in a number of mature industries.

Firm #1 Firm #2

A)
Yes No
B)
No Yes
C)
No No

Using past trends to project future financial performance would be reliable for a well-diversified firm operating in a number of mature industries. The diversified firm would likely have relatively predictable earnings. Using past trends to project future financial performance would not likely be reliable for the rapidly growing firm involved in numerous acquisitions and divestitures. Such a firm would likely have high earnings volatility.

TOP

1215

UID
152243 
帖子
3978 
主题
858 
注册时间
2009-12-15 
最后登录
2011-4-15 
3#
发表于 2011-3-22 12:54 | 只看该作者

Baetica Company reported the following selected financial statement data for the year ended December 31, 20X7:

in millions

 

% of Sales

For the year ended December 31, 20X7:

$500

100%

Sales

Cost of goods sold

(300)

60%

Selling and administration expenses

(125)

25%

Depreciation

(50)

10%

Net income

$25

5%

As of December 31, 20X7:

Non-cash operating working capital a

$100

20%

Cash balance

$35

N/A

a Non-cash operating working capital = Receivables + Inventory – Payables

Baetica expects that sales will increase 20% in 20X8. In addition, Baetica expects to make fixed capital expenditures of $75 million in 20X8. Ignoring taxes, calculate Baetica’s expected cash balance, as of December 31, 2008, assuming all of the common-size percentages remain constant.

A)
 $30 million.
B)
 $40 million.
C)
 $80 million.

2008 sales are expected to be $600 million ($500 million 2007 sales × 1.2) and 20X8 net income is expected to be $30 million ($600 million 20X8 sales × 5%). 2008 non-cash operating working capital is expected to be $120 million ($600 million 20X8 sales × 20%). The change in cash is expected to be –$5 million ($30 million 20X8 net income + $60 million 20X8 depreciation – $20 million increase in non-cash operating working capital – $75 million 20X8 capital expenditures). The 20X8 ending balance of cash is expected to be $30 million ($35 million beginning cash balance – $5 million decrease in cash).

TOP

1215

UID
152243 
帖子
3978 
主题
858 
注册时间
2009-12-15 
最后登录
2011-4-15 
4#
发表于 2011-3-22 12:54 | 只看该作者

For 2007, Morris Company had 73 days of inventory on hand. Morris would like to decrease its days of inventory on hand to 50. Morris’ cost of goods sold for 2007 was $100 million. Morris expects cost of goods sold to be $124.1 million in 2008. Assuming a 365 day year, compute the impact on Morris’ operating cash flow of the change in average inventory for 2008.

A)
 $6.3 million source of cash.
B)
 $3.0 million source of cash.
C)
 $3.0 million use of cash.

2007 inventory turnover was 5 (365 / 73 days in inventory). Given inventory turnover and COGS, 2007 average inventory was $20 million ($100 million COGS / 5 inventory turnover). 2008 inventory turnover is expected to be 7.3 (365 / 50 days in inventory). Given expected inventory turnover, 2008 average inventory is $17 million ($124.1 million COGS / 7.3 expected inventory turnover). To achieve 50 days of inventory on hand, average inventory must decline $3 million ($20 million 2007 average inventory – $17 million 2008 expected inventory). A decrease in inventory is a source of cash.

TOP

返回列表