BUSN460 Individual Financial Analysis Project complete solutions correct answers key
- From Business, General Business
- Vpqnrqhwk
- Rating : 40
- Grade : A+
- Questions : 2
- Solutions : 1079
- Blog : 0
- Earned : $19352.58
BUSN460 Individual Financial Analysis Project complete solutions correct answers key
Assumptions:
- At the beginning of 2009, CanGo purchased the online gaming company. This purchase was for cash, paid for through the proceeds of the IPO and results in goodwill.
- 90% of the online book sales comes from JIT, the other 10% through the inventory which CanGo possesses. 100% of the CD/DVD/MP3 come through CanGo inventory. The result is that 80% of ALL sales is JIT and 20% is inventory.
- There is one warehouse for shipping of books and one plant for manufacturing.
- There are three divisions: a CD/DVD/MP3 division, an online gaming division and a books division. All manufacturing takes place in the CD/DVD/MP3 division.
- The IPO took place at the beginning of 2009.
- The CD/DVDs were customized beginning in 2008. The MP3 players were built beginning in the start of 2009.
- The online gaming company was purchased for $30,000,000 and both Elizabeth and Andrew initiated the process.
- The company began in 2006, has a VC infusion in 2007 and 2008. It showed a profit in 2008 and 2009. Its only profitable division is the online book sales division.
- It has some type of international operations, hence the need for a "translation gain or loss" in owner's equity.
- It has an extraordinary loss from fire and a sale of a segment of its business in 2009.
Balance Sheet
ASSETS
December 31, 2009
Cash
$20,900,000
Marketable Securities
$117,000,000
Accounts Receivable
$33,000,000
Less: Allowance for Bad Debts
$(880,000)
Net Accounts Receivable
$32,120,000
Inventory
Raw Materials
$2,000,000
Work-in-process
$1,000,000
Finished Goods
$5,000,000
Inventory Purchased for Resale
$24,000,000
Total Inventory
$32,000,000
Plant, Property and Equipment
$6,700,000
Less: Accumulated Depreciation
$(320,000)
Net Plant, Property and Equipment
$6,380,000
Prepaid Expenses
$200,000
Goodwill and Other Purchased Intangibles
$28,000,000
Less: Amortization
$(700,000)
Net Goodwill and Other Purchased Intangibles
$27,300,000
Total Assets
$235,900,000
LIABILITIES AND OWNERS' EQUITY
Accounts Payable
$22,000,000
Accrued Advertising
$11,800,000
Other Liabilities and Accrued Expense
$1,400,000
Current Portion of Long-Term Debt
$2,300,000
Long Term Debt
$57,400,000
Preferred Stock, $100 par value per share,
100,000 authorized, 0 shares issued and outstanding
$0
Common Stock, $1 par value per share,
250,000,000 shares authorized, 13,000,000 shares
issued, 12,900,000 outstanding
$13,000,000
Additional Paid-in-Capital in excess of par value, Common Stock
$117,000,000
Treasury Stock
$(1,000,000)
Retained Earnings (less Cash Dividends Paid)
$12,000,000
$11,000,000
Total Liabilities and Owner's Equity
$235,900,000
Income Statement
December 31, 2009
December 31, 2008
Sales Revenues
$51,000,000
$10,300,000
Less: Sales Returns
$(1,000,000)
$(300,000)
Net Sales Revenues
$50,000,000
$10,000,000
Less: Cost of Goods Sold
$(9,000,000)
$(4,000,000)
Gross Profit
$41,000,000
$6,000,000
Operating Expenses:
Advertising and Sales
$(26,000,000)
$(3,000,000)
Depreciation
$(160,000)
Salaries and Wages
$(1,700,000)
$(1,400,000)
Product Development
$(4,000,000)
$(1,200,000)
Merger and Acquisition Related Costs, including
Amortization of Goodwill and Other Intangibles
$(700,000)
$0
Total Operating Expenses
$(32,560,000)
Income from Continuing Operations Before Income Taxes
$8,440,000
Less: Income Taxes at 35%
$(2,954,000)
Income from Continuing Operations
$5,486,000
Discontinued Operations:
Income from Operations of Discontinued Division
(less applicable income taxes)
$350,000
Loss on Disposal of Discontinued Division
(less applicable income taxes)
$(150,000)
Total Gain from Discontinued Operations
$200,000
Extraordinary Items:
Loss from fire (less applicable income taxes)
$(200,000)
Net Income
$5,486,000
Divisional Revenues
Books
$15,000,000
$7,000,000
Online gaming
$25,000,000
Customized MP3/CD/DVD
$10,000,000
$3,000,000
Customized MP3/CD/DVD Inventory at end of 2009
$8,000,000
[Solved] BUSN460 Individual Financial Analysis Project complete solutions correct answers key
- This solution is not purchased yet.
- Submitted On 31 May, 2016 03:05:31
- Vpqnrqhwk
- Rating : 40
- Grade : A+
- Questions : 2
- Solutions : 1079
- Blog : 0
- Earned : $19352.58