|
Income Statements
|
2012
|
2013
|
|
Sales
|
$3,432,000
|
$5,834,400
|
|
Cost of goods sold except depr.
|
2,864,000
|
4,980,000
|
|
Depreciation and amortization
|
18,900
|
116,960
|
|
Other expenses
|
340,000
|
720,000
|
|
Total operating costs
|
$3,222,900
|
$5,816,960
|
|
EBIT
|
$209,100
|
$17,440
|
|
Interest expense
|
62,500
|
176,000
|
|
EBT
|
$146,600
|
($158,560)
|
|
Taxes (40%)
|
58,640
|
-63,424
|
|
Net income
|
$87,960
|
($95,136)
|
|
Other Data
|
2012
|
2013
|
|
Stock price
|
$8.50
|
$6.00
|
|
Shares outstanding
|
100,000
|
100,000
|
|
EPS
|
$0.88
|
($0.95)
|
|
DPS
|
$0.22
|
0.11
|
|
Tax rate
|
40%
|
40%
|
|
Book value per share
|
$6.64
|
$5.58
|
|
Lease payments
|
$40,000
|
$40,000
|
|
Ratio Analysis
|
2012
|
2013
|
|
Current
|
2.3
|
1.5
|
|
Quick
|
0.8
|
0.5
|
|
Inventory turnover
|
4
|
4
|
|
Days sales outstanding
|
37.3
|
39.6
|
|
Fixed assets turnover
|
10
|
6.2
|
|
Total assets turnover
|
2.3
|
2
|
|
Debt ratio
|
35.60%
|
59.60%
|
|
Liabilities-to-assets ratio
|
54.80%
|
80.70%
|
|
TIE
|
3.3
|
0.1
|
|
EBITDA coverage
|
2.6
|
0.8
|
|
Profit margin
|
2.60%
|
-1.6%
|
|
Basic earning power
|
14.20%
|
0.60%
|
|
ROA
|
6.00%
|
-3.3%
|
|
ROE
|
13.30%
|
-17.1%
|
|
Price/Earnings (P/E)
|
9.7
|
-6.3
|
|
Price/Cash flow
|
8
|
27.5
|
|
Market/Book
|
1.3
|
1.1
|
1. What is the free cash flow for 2013?
2. Suppose Congress changed the tax laws so that Berndt's depreciation expenses doubled. No changes in operations occurred. What would happen to reported profit and to net cash flow?
3. Calculate the 2013 current and quick ratios based on the projected balance sheet and income statement data. What can you say about the company's liquidity position in 2013?
4. Calculate the 2013 inventory turnover, days sales outstanding (DSO), fixed assets turnover, and total assets turnover.
5. Calculate the 2013 debt ratio, liabilities-to-assets ratio, times-interest-earned, and EBITDA coverage ratios. What can you conclude from these ratios?
6. Calculate the 2013 profit margin, basic earning power (BEP), return on assets (ROA), and return on equity (ROE). What can you say about these ratios?
7. Calculate the 2013 price / earnings ratio, price / cash flow ratio, and market / book ratio.
8. Use the extended DuPont equation to provide a summary and overview of company's financial condition as projected for 2013. What are the firm's major strengths and weaknesses?