Please submit a Word document including your answers to the 4 questions at the end of the instructions.
The Johnson company and wants to increase its sales and would like to seek additional borrowing. The company’s management and investors are concerned about the firm’s survival and its expansion plans. The President wants to improve the financial condition of the company and wants to make sure that the company can survive in the short term. The company’s 2015 actual balance sheet is given and its projected 2016 projected balance sheet is based on getting additional financing.
You are a newly hired Berkeley graduate and the president of the company wants you to conduct an analysis of the company’s financial position and recommend what steps or actions Johnson must take to improve its financial health.
Projected 2016 2015
Cash $ 85,632 $ 7,282
Accounts receivable 878,000 632,160
Inventories 1,716,480 1,287,360
Total current assets $ 2,680,112 $ 1,926,802
Gross fixed ssets 1,197,160 1,202,950
Less accumulated depreciation 380,120 263,160
Net fixed assets $ 817,040 $ 939,790
Total assets $ 3,497,152 $ 2,866,592
Liabilities and Equity
Accounts payable $ 436,800 $ 524,160
Notes payable 300,000 636,808
Accruals 408,000 489,600
Total current liabilities $ 1,144,800 $ 1,650,568
Long-term debt 400,000 723,432
Common stock 1,721,176 460,000
Retained earnings 231,176 32,592
Total equity $ 1,952,352 $ 492,592
Total liabilities and equity $ 3,497,152 $ 2,866,592
Sales $ 7,035,600
Cost of goods sold 5,875,992
Other expenses 550,000
Total operating costs
excluding depreciation $ 6,425,992
EBITDA $ 609,608
EBIT $ 492,648
Interest expense 70,008
EBT $ 422,640
Taxes (40%) 169,056
Net income $ 253,584
2016 2015 Average
Inventory turnover 6.1´
Days sales outstanding 32.0
Fixed assets turnover 7.0´
Total assets turnover 2.6´
Debt ratio 50%
Times interest earned 6.2´
Operating margin (EBIT) 7.3%
Net Profit margin 3.5%
Answer the following questions:
1. Calculate the free cash flows from an operating perspective for the company for 2016.
2. Calculate the ratios for 2015 and analyze and compare these ratios to the industry ratios.
3. As a supplier of materials to Johnson Company, would you still give it credit?
4. As a banker, will you give Johnson a loan in 2016? Explain in detail the financial reasons based on the ratios.
At 111papers.com, we value all our customers, and for that, always strive to ensure that we deliver the best top-quality content that we can. All the processes, from writing, formatting, editing, and submission is 100% original and detail-oriented. With us, you are, therefore, always guaranteed quality work by certified and experienced writing professionals. We take pride in the university homework help services that we provide our customers.
As the best homework help service in the world, 111 Papers ensures that all customers are completely satisfied with the finished product before disbursing payment. You are not obligated to pay for the final product if you aren’t 100% satisfied with the paper. We also provide a money-back guarantee if you don’t feel that your paper was written to your satisfaction. This guarantee is totally transparent and follows all the terms and conditions set by the company.Read more
All products that we deliver are guaranteed to be 100% original. We check for unoriginality on all orders delivered by our writers using the most advanced anti-plagiarism programs in the market. We, therefore, guarantee that all products that we submit to you are 100% original. We have a zero-tolerance policy for copied content. Thanks to our strict no plagiarized work rule, you can submit your homework to your professor without worrying.Read more
TThis is one of the most cherished courtesy services that we provide to help ensure that our customers are completely satisfied with our finished products. Delivering the best final product to our customers takes multiple inputs. 111papers.com prides itself on delivering the best university homework help services in the writing industry. And, in part, our free revision policy is how we do it. What’s more, all our revisions are 100% free without any strings attached.Read more
Client privacy is important to use. We know and understand just how important customers value their privacy and always want to safeguard their personal information. Thus, all the information that you share with us will always remain in safe custody. We will never disclose your personal information to any third party or sell your details to anyone. 111 Papers uses the most sophisticated, top-of-the-line security programs to ensure that our customers’ information is safe and secured.Read more
Placing your order with us means that you agree with the homework help service we provide. We, in turn, will endear to ensure that we do everything we can to deliver the most comprehensive finished product as per your requirements. We will also count on your cooperation to help us deliver on this mandate. Yes, we also need you to ensure that you have the highest-quality paper.Read more