| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Exhibit 1: Kelley’s Notes on Landesign’s Accounting Practices
- The firm uses First In, First Out (FIFO) accounting. As a side note, the current inflation rate has remained relatively constant at an annual rate of 3%.
- Equipment and office furniture are depreciated based on the 200% declining balance method.
- Fixed assets (equipment) are generally assigned short useful life estimates.
- The expected return on defined benefit pension plan assets is 2 to 3 percentage points below the long-term rate of return for similar assets.
- Landesign reports deferred taxes of $350,000 for 2004, compared with $300,000 and $280,000 in deferred taxes for 2003 and 2002, respectively.
| ||
| ||
|
| ||
| ||
|
Depreciation expense
$30 million
Net income
$30 million
Total assets
$535 million
Shareholder’s equity
$150 million
Effective tax rate
35 percent
| ||
| ||
|
Depreciation expense
$35.20 million
(30 + 5.2)
Net income
$26.62 million
(30 − (5.2 × (1-0.35)))
Total assets
$529.80 million
(535 − 5.2 )
Shareholder’s equity
$146.62 million
(150 − 3.38)
| ||
| ||
|
Rent expense
$23 million
Depreciation expense
$17 million
EBIT
$88 million
Interest expense
$22 million
Total assets
$500 million
Long-term debt
$150 million
Capital lease obligations
$100 million
Total equity
$250 million
| ||
| ||
|
Total assets
$710 million
(500 assets + 240 leases - 30 depreciation on leases)
Value of operating leases
$210 million
(increase in financing liabilities)
Long-term debt
$150 million
unchanged
Capital lease obligations
$100 million
unchanged
Total equity
$250 million
unchanged
reported EBIT
88
+ rent expense
23
= EBIT excluding cost of operating leases
111
- depreciation of operating leases
30
($240 million/8 years)
= adjusted EBIT
81
Rent expense
$23 million
Depreciation expense
$17 million
EBIT
$88 million
Interest expense
$22 million
Total assets
$500 million
Long-term debt
$150 million
Capital lease obligations
$100 million
Total equity
$250 million
| ||
| ||
|
Total assets
$710 million
(500 assets + 240 leases - 30 depreciation on leases)
Value of operating leases
$210 million
(increase in financing liabilities)
Long-term debt
$150 million
unchanged
Capital lease obligations
$100 million
unchanged
Total equity
$250 million
unchanged
reported EBIT
88
+ rent expense
23
= EBIT excluding cost of operating leases
111
- depreciation of operating leases
30
($240 million/8 years)
= adjusted EBIT
81
| ||
| ||
|
= 3 / (1 + 0.0675) + 2.5 / (1 + 0.0675)2 + 2 / (1+ 0.0675)3 + 2 / (1 + 0.0675)4 + 1.5 / (1 + 0.0675)5The proper adjustment is to increase both long-term assets and liabilities by the same amount.
= 9.27 million
| ||
| ||
|
= 3 / (1 + 0.0675) + 2.5 / (1 + 0.0675)2 + 2 / (1+ 0.0675)3 + 2 / (1 + 0.0675)4 + 1.5 / (1 + 0.0675)5The proper adjustment is to increase both long-term assets and liabilities by the same amount.
= 9.27 million
| ||
| ||
|
= 3 / (1 + 0.0675) + 2.5 / (1 + 0.0675)2 + 2 / (1+ 0.0675)3 + 2 / (1 + 0.0675)4 + 1.5 / (1 + 0.0675)5The proper adjustment is to increase both long-term assets and liabilities by the same amount.
= 9.27 million
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
EBIT
$23 million
EBT
$20 million
Effective tax rate
40 percent
| ||
| ||
|
欢迎光临 CFA论坛 (http://forum.theanalystspace.com/) | Powered by Discuz! 7.2 |