Question

Upon graduating from college in 2017, Karen Peterson entered the financial management-training program of a large...

Upon graduating from college in 2017, Karen Peterson entered the financial management-training program of a large financial consulting firm.

The training program consisted of a one-year assignment in three different departments. In the Investment and Financial Analysis department, Peterson was asked to answer the questions related to the Company. Using the financial statement and data below answer the following questions:

Financial Statement Data and Stock Price Data for Flextronics

(All data as of fiscal year end; $ in millions)

Income Statement

2012

2013

2014

2015

2016

Revenue

404.3

363.8

424.6

510.7

604.1

Cost of Goods Sold

-188.3

-173.8

-206.2

-246.8

-293.4

Gross profit

216

190

218.4

263.9

310.7

Sales and Marketing

-66.7

-66.4

-82.8

-102.1

-120.8

Administration

-60.6

-59.1

-59.4

-66.4

-78.5

Depreciation & Amortization

-27.3

-27

-34.3

-38.4

-38.6

EBIT

61.4

37.5

41.9

57

72.8

Interest Income (Expense)

-33.7

-32.9

-32.2

-37.4

-39.4

Pretax Income

27.7

4.6

9.7

19.6

33.4

Income Tax

-9.7

-1.6

-3.4

-6.9

-11.7

Net Income

18

3

6.3

12.7

21.7

Shares outstanding (millions)

55

55

55

55

55

Earnings per share

$0.33

$0.05

$0.11

$0.23

$0.39

Balance Sheet

2012

2013

2014

2015

2016

Assets

Cash

48.8

68.9

86.3

77.5

85

Accounts Receivable

88.6

69.8

69.8

76.9

86.1

Inventory

33.7

30.9

28.4

31.7

35.3

Total Current Assets

171.1

169.6

184.5

186.1

206.4

Net Property, Plant & Equip.

245.3

243.3

309

345.6

347

Goodwill & Intangibles

361.7

361.7

361.7

361.7

361.7

778.1

774.6

855.2

893.4

915.1

Liabilities & Stockholders' Equity

Accounts Payable

18.7

17.9

22

26.8

31.7

Accrued Compensation

6.7

6.4

7

8.1

9.7

Current Liabilities

25.4

24.3

29

34.9

41.4

Long-term Debt

500

500

575

600

600

Total Liabilities

525.4

524.3

604

634.9

641.4

Stockholders’ Equity

252.7

250.3

251.2

258.5

273.7

Total Liabilities & Stockholders' Equity

778.1

774.6

855.2

893.4

915.1

Statement of Cash Flows

2012

2013

2014

2015

2016

Net Income

18

3

6.3

12.7

21.7

Depreciation & Amortization

27.3

27

34.3

38.4

38.6

Chg. In Accounts Receivable

3.9

18.8

0

-7.1

-9.2

Chg. In Inventory

-2.9

2.8

2.5

-3.3

-3.6

Chg. In Payables & Accrued Comp

2.2

-1.1

4.7

5.9

6.5

Cash from Operations

48.5

50.5

47.8

46.6

54

Capital Expenditures

-25

-25

-100

-75

-40

Cash from Investing Activities

-25

-25

-100

-75

-40

Dividends Paid

-5.4

-5.4

-5.4

-5.4

-6.5

Sale (or purchase) of stock

0

0

0

0

0

Debt Issuance (Pay Down)

0

0

75

25

0

Cash from Financing Activities

-5.4

-5.4

69.6

19.6

-6.5

Change in Cash

18.1

20.1

17.4

-8.8

7.5

Flextronics Stock Price

$7.92

$3.30

$5.25

$8.71

$10.89

4 By what percentage did net income grow each year?

5 Why might the growth rates of net income and revenues differ?

6 Suppose Flextronics had purchased additional equipment for $12 million at the end of 2013, and this equipment was depreciated by $4 million per year in 2014, 2015, and 2016. Given Flextronics's tax rate of 35%, what impact would this additional purchase have had on Flextronics's net income in years 2013-2016?

Homework Answers

Answer #1

A) Following is the working for Growth in income during the year

B) Why might the growth rates of net income and revenues differ?

Growth rate of net income is dependent on expenses incurred alongwith i.e. revenue - direct and indirect expenses. SInce the revenue's growth rate is not same as that of expenses, as can be evidently seen, there is difference in growth rates of revenue and net income.

C) Suppose Flextronics had purchased additional equipment for $12 million at the end of 2013, and this equipment was depreciated by $4 million per year in 2014, 2015, and 2016. Given Flextronics's tax rate of 35%, what impact would this additional purchase have had on Flextronics's net income in years 2013-2016?

Depreciation impacting Net income will be net of tax i.e. 4 x (1 - .35) = 3

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
                   See Table showing financial statement data and stock price data for...
                   See Table showing financial statement data and stock price data for Mydeco Corp. a. By what percentage did​ Mydeco's revenues grow each year from 2013 to 2016​? b. By what percentage did net income grow each​ year? c. Why might the growth rates of revenues and net income​ differ?                            Income Statement   2012   2013   2014   2015   2016   Revenue   400.6   368.6   422.1   515.4   600.9   Cost of Goods Sold   (185.2)   (173.5)  ...
a. By how much did Mydeco increase its debt from 2012 to 2016? b. What was...
a. By how much did Mydeco increase its debt from 2012 to 2016? b. What was Mydeco's EBITDA/Interest coverage ratio in 2012 and 2016? Did its coverage ratio ever fall below 2.00? c. Overall, did Mydeco's ability to meet its interest payments improve or decline over this period? Income Statement 2012 2013 2014 2015 2016 Revenue 405,6 368,3 424,2 505,7 602,8 Cost of Goods Sold (185.3) (176.1) (203.5) (246.2) (293.5) Gross Profit 220,3 192,2 220,7 259,5 309,3 Sales and Marketing...
Selected comparative financial statements of Haroun Company follow. HAROUN COMPANY Comparative Income Statements For Years Ended...
Selected comparative financial statements of Haroun Company follow. HAROUN COMPANY Comparative Income Statements For Years Ended December 31, 2019–2013 ($ thousands) 2019 2018 2017 2016 2015 2014 2013 Sales $ 1,811 $ 1,587 $ 1,443 $ 1,323 $ 1,235 $ 1,148 $ 941 Cost of goods sold 1,302 1,059 911 797 741 693 552 Gross profit 509 528 532 526 494 455 389 Operating expenses 388 303 278 205 178 176 146 Net income $ 121 $ 225 $ 254...
Nash Corporation has pretax financial income (or loss) equal to taxable income (or loss) from 2009...
Nash Corporation has pretax financial income (or loss) equal to taxable income (or loss) from 2009 through 2017 as follows: Income (Loss) Tax Rate 2009 $41,180 30 % 2010 56,800 30 % 2011 24,140 35 % 2012 68,160 50 % 2013 (213,000 ) 40 % 2014 127,800 40 % 2015 42,600 40 % 2016 149,100 40 % 2017 (85,200 ) 45 % Pretax financial income (loss) and taxable income (loss) were the same for all years since Nash has been...
How well is Costco performing from a financial perspective? Use the data in case Exhibit 1...
How well is Costco performing from a financial perspective? Use the data in case Exhibit 1 to support your answer. Use the financial ratios presented on pp. 231-232 of the text to help you diagnose Costco’s financial performance. Some answers will be rounded up. In addition to the financial ratios, you will also need to calculate compound average growth rates (CAGR) for certain financial measures. The formula for calculating CAGR (in percentage terms) is as follows:                  CAGR % =...
I am struggling with understanding what to use to complete this assignment. From textbook Strategic Management...
I am struggling with understanding what to use to complete this assignment. From textbook Strategic Management by David and David 16th edition, Complete Experiential Exercise 4C, Step 1, on textbook page 124. Once you have found Table 4-4, complete the first 18 ratios and then 2 of your choice from the remaining growth ratios (this will equal the 20 required in the Assurance of Learning Exercise). It is required that you show your work. Use the financial documents on pages...