Tax rate 40% Lan & Chen Technologies: Income Statements for Year Ending December

Question

Tax rate 40%

Lan & Chen Technologies: Income Statements for Year Ending December 31 (Thousands of Dollars) 2016 2015 Sales $945,000 $900,000 Expenses excluding depreciation and amortization 812,700 774,000 EBITDA $132,300 $126,000 Depreciation and amortization 33,100 31,500 EBIT $99,200 $94,500 Interest Expense 10,470 8,600 EBT $88,730 $85,900 Taxes (40%) 35,492 34,360 Net income $53,238 $51,540 Common dividends $43,300 $41,230 Addition to retained earnings $9,938 $10,310 Lan & Chen Technologies: December 31 Balance Sheets (Thousands of Dollars) Assets 2016 2015 Cash and cash equivalents $47,250 $45,000 Short-term investments 3,800 3,600 Accounts Receivable 283,500 270,000 Inventories 141,750 135,000 Total current assets $476,300 $453,600 Net fixed assets 330,750 315,000 Total assets $807,050 $768,600 Liabilities and equity Accounts payable $94,500 $90,000 Accruals 47,250 45,000 Notes payable 26,262 9,000 Total current liabilities $168,012 $144,000 Long-term debt 94,500 90,000 Total liabilities $262,512 $234,000 Common stock 444,600 444,600 Retained Earnings 99,938 90,000 Total common equity $544,538 $534,600 Total liabilities and equity $807,050 $768,600 Key Input Data

Tax rate 40%

b. Assume that there were 15 million shares outstanding at the end of the year, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 8%. Calculate EVA and MVA for the most recent year. Additional Input Data Stock price per share $65.00 # of shares (in thousands) 15,000 After-tax cost of capital 8.0% Market Value Added MVA = Stock price x # of shares - Total common equity MVA = x - MVA = - MVA = Economic Value Added EVA = NOPAT - (Operating Capital x After-tax cost of capital) EVA = - x EVA = - EVA =

Explanation / Answer

Market value added:

= Stock price×Number of shares-Total common equity

= $65×15,000,000-$544,538,000

= $430,462,000

Economic value added:

= NOPAT-Operating capital×After tax cost of debt

= $99,200×(1-40%)-($807,050-$94,500-$47,250)×8%

= $59,520-$53,224

= $6,296,000

Related Questions

Navigate

• Browse (All)
• Browse T
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.