Question 2
Computron’s Balance Sheets (Millions of Dollars) Projection
2018 2019 2020E
Assets
Cash and equivalents $ 10,000 $ 7,782 $ 15,500
Short-term investments 52,600 25,000 72,632
Accounts receivable 250,600 542,460 85,700
Inventories 837,982 1,546,252 1,779,572
Total current assets $ 1,151,182 $ 2,121,494 $ 1,953,404
Net Fixed Assets 882,982 1,164,085 1,785,600
Total Assets $ 2,034,164 $ 3,285,579 $ 3,739,004
Liabilities and equity
Accounts payable $ 154,600 $ 382,500 $ 452,300
Notes payable 250,000 620,000 450,000
Accruals 142,000 254,700 352,000
Total current liabilities $ 546,600 $ 1,257,200 $ 1,254,300
Long-term bonds 245,000 800,000 700,000
Total liabilities $ 791,600 $ 2,057,200 $ 1,954,300
Common stock (100,000 shares) 1,000,000 1,000,000 1,000,000
Retained earnings 242,564 228,379 784,704
Total common equity $ 1,242,564 $ 1,228,379 $ 1,784,704
Total liabilities and equity $ 2,034,164 $ 3,285,579 $ 3,739,004
Income Statements (Millions of Dollars) Projection
2018 2019 2020E
Net sales $ 3,532,000 $ 5,648,500 $ 7,453,600
Cost of goods sold (Excluding depr.) $ 2,547,000 $ 4,687,500 $ 5,750,000
Depreciationa $ 16,500 $ 187,500 $ 150,000
Other operating expenses $ 385,000 $ 625,000 $ 723,500
Earnings before interest and taxes (EBIT) $ 583,500 $ 148,500 $ 830,100
Less interest $ 65,200 $ 156,000 $ 75,000
Pre-tax earnings $ 518,300 $ (7,500) $ 755,100
Taxes (25%) $ 129,575 $ (1,875) $ 188,775
Net Income $ 388,725 $ (5,625) $ 566,325
Notes:
a Computron has no amortization charges.
Additional Information Projection
2018 2019 2020E
Year-end common stock price $8.50 $7.50 $11.15
Shares outstanding (millions) 100,000 100,000 100,000
Common dividends (millions) $9,500 $8,560 $10,000
Tax rate 25% 25% 25%
Additions to retained earnings (millions) $379,225 -$14,185 $556,325
Lease payments (millions) $35,000 $35,000 $35,000
Per Share Information Projection
2018 2019 2020E
EPS $3.89 -$0.06 $5.66
DPS $0.10 $0.09 $0.10
Book Value Per Share $12.43 $12.28 $17.85
Ratio Analysis 2018 2019 2020E Industry
Average
Profit margin 11.0% -0.1% 7.2%
Operating profit margin 16.5% 2.6% 10.4%
Basic earning power 28.7% 4.5% 15.6%
ROA 19.1% -0.2% 10.8%
ROE 31.3% -0.5% 15.4%
Inventory turnover 3.1 3.2 9.0
Days sales outstanding 25.9 35.1 28.0
Fixed assets turnover 4.0 4.9 3.0
Total assets turnover 1.736 1.719 1.5
Current 2.1 1.7 2.5
Quick 0.6 0.5 1.9
Debt ratio 24.3% 43.2% 15.0%
Debt-to-equity ratio 0.40 1.16 0.22
Liabilities-to-assets ratio 38.9% 62.6% 32.0%
TIE 8.9 1.0 13.0
EBITDA coverage 6.3 1.9 17.2
Price/earnings (P/E) 2.2 -133.3 16.8
Market/book 0.7 0.6 2.7
*Note “E” denotes “estimated”
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more