Scribd
Upload
168 views3 pages

Browning - Ch02 P15 Build A Model

Lan & Chen Technologies' net operating working capital increased from $315,000 in 2015 to $330,750 in 2016. Its total net operating capital rose from $630,000 to $661,500 over the same period. The company's net operating profit after taxes was $59,520 in 2016 with free cash flow of $28,020. Its return on invested capital was 9.0% that year. The company's economic value added was $6,600 and its market value added was $430,462 based on a stock price of $65 per share and 15 million shares outstanding.

Uploaded by

Adam
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
168 views3 pages

Browning - Ch02 P15 Build A Model

Lan & Chen Technologies' net operating working capital increased from $315,000 in 2015 to $330,750 in 2016. Its total net operating capital rose from $630,000 to $661,500 over the same period. The company's net operating profit after taxes was $59,520 in 2016 with free cash flow of $28,020. Its return on invested capital was 9.0% that year. The company's economic value added was $6,600 and its market value added was $430,462 based on a stock price of $65 per share and 15 million shares outstanding.

Uploaded by

Adam
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Solution Adam Browni 9/1/2021

Chapter: 2
Problem: 15
a. Using the financial statements shown below, calculate net operating working capital, total net
operating capital, net operating profit after taxes, free cash flow, and return on invested capital for
the most recent year.

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%

Net operating working capital


Operating Operating
2016 NOWC = current assets - current liabilities
2016 NOWC = $472,500 - $141,750
2016 NOWC = $330,750

Operating Operating
2015 NOWC = current assets - current liabilities
2015 NOWC = $450,000 - $135,000
2015 NOWC = $315,000

Total net operating capital


2016 TOC = NOWC + Fixed assets
2016 TOC = $330,750 + $330,750
2016 TOC = $661,500

2015 TOC = NOWC + Fixed assets


2015 TOC = $315,000 + $315,000
2015 TOC = $630,000

Investment in total net operating capital


2016 2015
2016 Inv. In TOC = TOC - TOC
2016 Inv. In TOC = $661,500 - $630,000
2016 Inv. In TOC = $31,500

Net operating profit after taxes


2016 NOPAT = EBIT x (1-T)
2016 NOPAT = $99,200 x 60%
2016 NOPAT = $59,520

Free cash flow


2016 FCF = NOPAT - Net investment in operating capital
2016 FCF = $59,520 - $31,500
2016 FCF = $28,020

Return on invested capital


2016 ROIC = NOPAT / Total net operating capital
2016 ROIC = $59,520 / $661,500
2016 ROIC = 9.0%

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 = $65.00 x 15,000 - $544,538
MVA = $975,000 - $544,538
MVA = $430,462

Economic Value Added


EVA = NOPAT - (Operating Capital x After-tax cost of capital)
EVA = $59,520 - $661,500 x 8%
EVA = $59,520 - $52,920
EVA = $6,600

You might also like