SlideShare a Scribd company logo
Managerial Finance:
Please submit a Word document including your answers to the 4
questions at the end of the instructions.
Johnson Company
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.
Balance Sheet
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
Income Statement
2015
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
Depreciation
116,960
EBIT $ 492,648
Interest expense
70,008
EBT $ 422,640
Taxes (40%)
169,056
Net income
$ 253,584
Ratio Analysis
Industry
2016
2015
Average
Current
2.7´
Quick
1.0´
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%
ROA
9.1%
ROE
18.2%
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.

More Related Content

Similar to Managerial Finance Please submit a Word document including

management accounting
management accounting  management accounting
management accounting
yash nirmale
 
Wall street equities co 1. ltd. presentation
Wall street equities co 1. ltd. presentationWall street equities co 1. ltd. presentation
Wall street equities co 1. ltd. presentation
WSECO
 
Calculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdfCalculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdf
ajantaimmitation888
 
Financial analysis and advises for startups
Financial analysis and advises for startupsFinancial analysis and advises for startups
Financial analysis and advises for startups
Ghazi Al Mahayni CMA®,CFM® غازي المهايني
 
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docxMICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
endawalling
 
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docxMICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
buffydtesurina
 
Financial analysis and advises for startups
Financial analysis and advises for startupsFinancial analysis and advises for startups
Financial analysis and advises for startups
Ghazi Al Mahayni CMA®,CFM® غازي المهايني
 
Discover 4Q16 Earnings
Discover 4Q16 EarningsDiscover 4Q16 Earnings
Discover 4Q16 Earnings
investorrelationsdiscover
 
Account as a decession making tool for qs
Account as a decession making tool for qsAccount as a decession making tool for qs
Account as a decession making tool for qs
anojan kanagarathnam
 
Financial Statement Analysis - Reading the Numbers Correctly
Financial Statement Analysis - Reading the Numbers CorrectlyFinancial Statement Analysis - Reading the Numbers Correctly
Financial Statement Analysis - Reading the Numbers Correctly
Credit Management Association
 
Chapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docxChapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docx
DinahShipman862
 
Financial ratio analysis of sony and samsung
Financial ratio analysis of sony and samsungFinancial ratio analysis of sony and samsung
Financial ratio analysis of sony and samsung
AmbreenFareed
 
Problem 12-9AYour answer is partially correct.  Try again..docx
Problem 12-9AYour answer is partially correct.  Try again..docxProblem 12-9AYour answer is partially correct.  Try again..docx
Problem 12-9AYour answer is partially correct.  Try again..docx
ChantellPantoja184
 
Understanding financial statements - ITT Project
Understanding financial statements - ITT Project Understanding financial statements - ITT Project
Understanding financial statements - ITT Project
Lekshmi Pillai
 
Afternoon Sessions
Afternoon SessionsAfternoon Sessions
Afternoon Sessionsgmm0611
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
hallettfaustina
 

Similar to Managerial Finance Please submit a Word document including (20)

management accounting
management accounting  management accounting
management accounting
 
Accting Final Project
Accting Final ProjectAccting Final Project
Accting Final Project
 
Wall street equities co 1. ltd. presentation
Wall street equities co 1. ltd. presentationWall street equities co 1. ltd. presentation
Wall street equities co 1. ltd. presentation
 
Calculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdfCalculating EFN The most recent financial statements for Moose Tours.pdf
Calculating EFN The most recent financial statements for Moose Tours.pdf
 
Financial analysis and advises for startups
Financial analysis and advises for startupsFinancial analysis and advises for startups
Financial analysis and advises for startups
 
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docxMICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
 
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docxMICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx
 
Financial analysis and advises for startups
Financial analysis and advises for startupsFinancial analysis and advises for startups
Financial analysis and advises for startups
 
REC presentation
REC presentationREC presentation
REC presentation
 
Discover 4Q16 Earnings
Discover 4Q16 EarningsDiscover 4Q16 Earnings
Discover 4Q16 Earnings
 
Account as a decession making tool for qs
Account as a decession making tool for qsAccount as a decession making tool for qs
Account as a decession making tool for qs
 
Chapter 1
Chapter 1Chapter 1
Chapter 1
 
Chapter 1
Chapter 1Chapter 1
Chapter 1
 
Financial Statement Analysis - Reading the Numbers Correctly
Financial Statement Analysis - Reading the Numbers CorrectlyFinancial Statement Analysis - Reading the Numbers Correctly
Financial Statement Analysis - Reading the Numbers Correctly
 
Chapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docxChapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docx
 
Financial ratio analysis of sony and samsung
Financial ratio analysis of sony and samsungFinancial ratio analysis of sony and samsung
Financial ratio analysis of sony and samsung
 
Problem 12-9AYour answer is partially correct.  Try again..docx
Problem 12-9AYour answer is partially correct.  Try again..docxProblem 12-9AYour answer is partially correct.  Try again..docx
Problem 12-9AYour answer is partially correct.  Try again..docx
 
Understanding financial statements - ITT Project
Understanding financial statements - ITT Project Understanding financial statements - ITT Project
Understanding financial statements - ITT Project
 
Afternoon Sessions
Afternoon SessionsAfternoon Sessions
Afternoon Sessions
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 

More from karenahmanny4c

Assignment 2 Tests of SignificanceThroughout this assignmen.docx
Assignment 2 Tests of SignificanceThroughout this assignmen.docxAssignment 2 Tests of SignificanceThroughout this assignmen.docx
Assignment 2 Tests of SignificanceThroughout this assignmen.docx
karenahmanny4c
 
Assignment 2 Strategic Action PlansThere are some elements miss.docx
Assignment 2 Strategic Action PlansThere are some elements miss.docxAssignment 2 Strategic Action PlansThere are some elements miss.docx
Assignment 2 Strategic Action PlansThere are some elements miss.docx
karenahmanny4c
 
Assignment 2 Successful Domestic Company Goes Global! Due Week 6 .docx
Assignment 2 Successful Domestic Company Goes Global! Due Week 6 .docxAssignment 2 Successful Domestic Company Goes Global! Due Week 6 .docx
Assignment 2 Successful Domestic Company Goes Global! Due Week 6 .docx
karenahmanny4c
 
Assignment 2 Research Proposal Draft (due date Sunday December 4).docx
Assignment 2 Research Proposal Draft (due date Sunday December 4).docxAssignment 2 Research Proposal Draft (due date Sunday December 4).docx
Assignment 2 Research Proposal Draft (due date Sunday December 4).docx
karenahmanny4c
 
Assignment 2 Required Assignment 2—Implementation of Sustainabili.docx
Assignment 2 Required Assignment 2—Implementation of Sustainabili.docxAssignment 2 Required Assignment 2—Implementation of Sustainabili.docx
Assignment 2 Required Assignment 2—Implementation of Sustainabili.docx
karenahmanny4c
 
Assignment 2 Social MobilityFor this assignment, you will trace y.docx
Assignment 2 Social MobilityFor this assignment, you will trace y.docxAssignment 2 Social MobilityFor this assignment, you will trace y.docx
Assignment 2 Social MobilityFor this assignment, you will trace y.docx
karenahmanny4c
 
Assignment 2 Reflections on Racial DiscriminationFranklin hears a.docx
Assignment 2 Reflections on Racial DiscriminationFranklin hears a.docxAssignment 2 Reflections on Racial DiscriminationFranklin hears a.docx
Assignment 2 Reflections on Racial DiscriminationFranklin hears a.docx
karenahmanny4c
 
Assignment 2 Required Assignment 1—Intercultural Employee Motivatio.docx
Assignment 2 Required Assignment 1—Intercultural Employee Motivatio.docxAssignment 2 Required Assignment 1—Intercultural Employee Motivatio.docx
Assignment 2 Required Assignment 1—Intercultural Employee Motivatio.docx
karenahmanny4c
 
Assignment 2 Required Assignment 1—Developing Communications Policy.docx
Assignment 2 Required Assignment 1—Developing Communications Policy.docxAssignment 2 Required Assignment 1—Developing Communications Policy.docx
Assignment 2 Required Assignment 1—Developing Communications Policy.docx
karenahmanny4c
 
Assignment 2 Project Paper – Comparative EssayDue Week 8 an.docx
Assignment 2 Project Paper – Comparative EssayDue Week 8 an.docxAssignment 2 Project Paper – Comparative EssayDue Week 8 an.docx
Assignment 2 Project Paper – Comparative EssayDue Week 8 an.docx
karenahmanny4c
 
Assignment 2 Probation and Parole—Realities and PerceptionsProbat.docx
Assignment 2 Probation and Parole—Realities and PerceptionsProbat.docxAssignment 2 Probation and Parole—Realities and PerceptionsProbat.docx
Assignment 2 Probation and Parole—Realities and PerceptionsProbat.docx
karenahmanny4c
 
Assignment 2 Physical Development in Early AdulthoodDuring earl.docx
Assignment 2 Physical Development in Early AdulthoodDuring earl.docxAssignment 2 Physical Development in Early AdulthoodDuring earl.docx
Assignment 2 Physical Development in Early AdulthoodDuring earl.docx
karenahmanny4c
 
Assignment 2 Position Paper Two – Media and Society Due Week 10 a.docx
Assignment 2 Position Paper Two – Media and Society Due Week 10 a.docxAssignment 2 Position Paper Two – Media and Society Due Week 10 a.docx
Assignment 2 Position Paper Two – Media and Society Due Week 10 a.docx
karenahmanny4c
 
Assignment 2 Overview of Interviewing and InterrogationA criminal.docx
Assignment 2 Overview of Interviewing and InterrogationA criminal.docxAssignment 2 Overview of Interviewing and InterrogationA criminal.docx
Assignment 2 Overview of Interviewing and InterrogationA criminal.docx
karenahmanny4c
 
Assignment 2 Physical Development in Early AdulthoodDuring early .docx
Assignment 2 Physical Development in Early AdulthoodDuring early .docxAssignment 2 Physical Development in Early AdulthoodDuring early .docx
Assignment 2 Physical Development in Early AdulthoodDuring early .docx
karenahmanny4c
 
Assignment 2 Past and Current Trends in Human ServicesIn this mod.docx
Assignment 2 Past and Current Trends in Human ServicesIn this mod.docxAssignment 2 Past and Current Trends in Human ServicesIn this mod.docx
Assignment 2 Past and Current Trends in Human ServicesIn this mod.docx
karenahmanny4c
 
Assignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docx
Assignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docxAssignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docx
Assignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docx
karenahmanny4c
 
Assignment 2 Midweek Production Assignment Pendente Lite Support.docx
Assignment 2 Midweek Production Assignment Pendente Lite Support.docxAssignment 2 Midweek Production Assignment Pendente Lite Support.docx
Assignment 2 Midweek Production Assignment Pendente Lite Support.docx
karenahmanny4c
 
Assignment 2 Miranda RightsAs you learned in your readings, befor.docx
Assignment 2 Miranda RightsAs you learned in your readings, befor.docxAssignment 2 Miranda RightsAs you learned in your readings, befor.docx
Assignment 2 Miranda RightsAs you learned in your readings, befor.docx
karenahmanny4c
 
Assignment 2 Library Research—Training Police RecruitsChief Drape.docx
Assignment 2 Library Research—Training Police RecruitsChief Drape.docxAssignment 2 Library Research—Training Police RecruitsChief Drape.docx
Assignment 2 Library Research—Training Police RecruitsChief Drape.docx
karenahmanny4c
 

More from karenahmanny4c (20)

Assignment 2 Tests of SignificanceThroughout this assignmen.docx
Assignment 2 Tests of SignificanceThroughout this assignmen.docxAssignment 2 Tests of SignificanceThroughout this assignmen.docx
Assignment 2 Tests of SignificanceThroughout this assignmen.docx
 
Assignment 2 Strategic Action PlansThere are some elements miss.docx
Assignment 2 Strategic Action PlansThere are some elements miss.docxAssignment 2 Strategic Action PlansThere are some elements miss.docx
Assignment 2 Strategic Action PlansThere are some elements miss.docx
 
Assignment 2 Successful Domestic Company Goes Global! Due Week 6 .docx
Assignment 2 Successful Domestic Company Goes Global! Due Week 6 .docxAssignment 2 Successful Domestic Company Goes Global! Due Week 6 .docx
Assignment 2 Successful Domestic Company Goes Global! Due Week 6 .docx
 
Assignment 2 Research Proposal Draft (due date Sunday December 4).docx
Assignment 2 Research Proposal Draft (due date Sunday December 4).docxAssignment 2 Research Proposal Draft (due date Sunday December 4).docx
Assignment 2 Research Proposal Draft (due date Sunday December 4).docx
 
Assignment 2 Required Assignment 2—Implementation of Sustainabili.docx
Assignment 2 Required Assignment 2—Implementation of Sustainabili.docxAssignment 2 Required Assignment 2—Implementation of Sustainabili.docx
Assignment 2 Required Assignment 2—Implementation of Sustainabili.docx
 
Assignment 2 Social MobilityFor this assignment, you will trace y.docx
Assignment 2 Social MobilityFor this assignment, you will trace y.docxAssignment 2 Social MobilityFor this assignment, you will trace y.docx
Assignment 2 Social MobilityFor this assignment, you will trace y.docx
 
Assignment 2 Reflections on Racial DiscriminationFranklin hears a.docx
Assignment 2 Reflections on Racial DiscriminationFranklin hears a.docxAssignment 2 Reflections on Racial DiscriminationFranklin hears a.docx
Assignment 2 Reflections on Racial DiscriminationFranklin hears a.docx
 
Assignment 2 Required Assignment 1—Intercultural Employee Motivatio.docx
Assignment 2 Required Assignment 1—Intercultural Employee Motivatio.docxAssignment 2 Required Assignment 1—Intercultural Employee Motivatio.docx
Assignment 2 Required Assignment 1—Intercultural Employee Motivatio.docx
 
Assignment 2 Required Assignment 1—Developing Communications Policy.docx
Assignment 2 Required Assignment 1—Developing Communications Policy.docxAssignment 2 Required Assignment 1—Developing Communications Policy.docx
Assignment 2 Required Assignment 1—Developing Communications Policy.docx
 
Assignment 2 Project Paper – Comparative EssayDue Week 8 an.docx
Assignment 2 Project Paper – Comparative EssayDue Week 8 an.docxAssignment 2 Project Paper – Comparative EssayDue Week 8 an.docx
Assignment 2 Project Paper – Comparative EssayDue Week 8 an.docx
 
Assignment 2 Probation and Parole—Realities and PerceptionsProbat.docx
Assignment 2 Probation and Parole—Realities and PerceptionsProbat.docxAssignment 2 Probation and Parole—Realities and PerceptionsProbat.docx
Assignment 2 Probation and Parole—Realities and PerceptionsProbat.docx
 
Assignment 2 Physical Development in Early AdulthoodDuring earl.docx
Assignment 2 Physical Development in Early AdulthoodDuring earl.docxAssignment 2 Physical Development in Early AdulthoodDuring earl.docx
Assignment 2 Physical Development in Early AdulthoodDuring earl.docx
 
Assignment 2 Position Paper Two – Media and Society Due Week 10 a.docx
Assignment 2 Position Paper Two – Media and Society Due Week 10 a.docxAssignment 2 Position Paper Two – Media and Society Due Week 10 a.docx
Assignment 2 Position Paper Two – Media and Society Due Week 10 a.docx
 
Assignment 2 Overview of Interviewing and InterrogationA criminal.docx
Assignment 2 Overview of Interviewing and InterrogationA criminal.docxAssignment 2 Overview of Interviewing and InterrogationA criminal.docx
Assignment 2 Overview of Interviewing and InterrogationA criminal.docx
 
Assignment 2 Physical Development in Early AdulthoodDuring early .docx
Assignment 2 Physical Development in Early AdulthoodDuring early .docxAssignment 2 Physical Development in Early AdulthoodDuring early .docx
Assignment 2 Physical Development in Early AdulthoodDuring early .docx
 
Assignment 2 Past and Current Trends in Human ServicesIn this mod.docx
Assignment 2 Past and Current Trends in Human ServicesIn this mod.docxAssignment 2 Past and Current Trends in Human ServicesIn this mod.docx
Assignment 2 Past and Current Trends in Human ServicesIn this mod.docx
 
Assignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docx
Assignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docxAssignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docx
Assignment 2 RA 2 Policy Proposal PaperFor this assignment, you .docx
 
Assignment 2 Midweek Production Assignment Pendente Lite Support.docx
Assignment 2 Midweek Production Assignment Pendente Lite Support.docxAssignment 2 Midweek Production Assignment Pendente Lite Support.docx
Assignment 2 Midweek Production Assignment Pendente Lite Support.docx
 
Assignment 2 Miranda RightsAs you learned in your readings, befor.docx
Assignment 2 Miranda RightsAs you learned in your readings, befor.docxAssignment 2 Miranda RightsAs you learned in your readings, befor.docx
Assignment 2 Miranda RightsAs you learned in your readings, befor.docx
 
Assignment 2 Library Research—Training Police RecruitsChief Drape.docx
Assignment 2 Library Research—Training Police RecruitsChief Drape.docxAssignment 2 Library Research—Training Police RecruitsChief Drape.docx
Assignment 2 Library Research—Training Police RecruitsChief Drape.docx
 

Recently uploaded

The Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official PublicationThe Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official Publication
Delapenabediema
 
The basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptxThe basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptx
heathfieldcps1
 
Overview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with MechanismOverview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with Mechanism
DeeptiGupta154
 
Francesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptxFrancesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptx
EduSkills OECD
 
The French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free downloadThe French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free download
Vivekanand Anglo Vedic Academy
 
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
Levi Shapiro
 
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
EugeneSaldivar
 
1.4 modern child centered education - mahatma gandhi-2.pptx
1.4 modern child centered education - mahatma gandhi-2.pptx1.4 modern child centered education - mahatma gandhi-2.pptx
1.4 modern child centered education - mahatma gandhi-2.pptx
JosvitaDsouza2
 
2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...
Sandy Millin
 
The Roman Empire A Historical Colossus.pdf
The Roman Empire A Historical Colossus.pdfThe Roman Empire A Historical Colossus.pdf
The Roman Empire A Historical Colossus.pdf
kaushalkr1407
 
"Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe..."Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe...
SACHIN R KONDAGURI
 
Digital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and ResearchDigital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and Research
Vikramjit Singh
 
The approach at University of Liverpool.pptx
The approach at University of Liverpool.pptxThe approach at University of Liverpool.pptx
The approach at University of Liverpool.pptx
Jisc
 
Thesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.pptThesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.ppt
EverAndrsGuerraGuerr
 
Phrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXX
Phrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXXPhrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXX
Phrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXX
MIRIAMSALINAS13
 
Model Attribute Check Company Auto Property
Model Attribute  Check Company Auto PropertyModel Attribute  Check Company Auto Property
Model Attribute Check Company Auto Property
Celine George
 
Home assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdfHome assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdf
Tamralipta Mahavidyalaya
 
Acetabularia Information For Class 9 .docx
Acetabularia Information For Class 9  .docxAcetabularia Information For Class 9  .docx
Acetabularia Information For Class 9 .docx
vaibhavrinwa19
 
Unit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdfUnit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdf
Thiyagu K
 
How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17
Celine George
 

Recently uploaded (20)

The Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official PublicationThe Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official Publication
 
The basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptxThe basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptx
 
Overview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with MechanismOverview on Edible Vaccine: Pros & Cons with Mechanism
Overview on Edible Vaccine: Pros & Cons with Mechanism
 
Francesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptxFrancesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptx
 
The French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free downloadThe French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free download
 
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
 
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
 
1.4 modern child centered education - mahatma gandhi-2.pptx
1.4 modern child centered education - mahatma gandhi-2.pptx1.4 modern child centered education - mahatma gandhi-2.pptx
1.4 modern child centered education - mahatma gandhi-2.pptx
 
2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...
 
The Roman Empire A Historical Colossus.pdf
The Roman Empire A Historical Colossus.pdfThe Roman Empire A Historical Colossus.pdf
The Roman Empire A Historical Colossus.pdf
 
"Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe..."Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe...
 
Digital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and ResearchDigital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and Research
 
The approach at University of Liverpool.pptx
The approach at University of Liverpool.pptxThe approach at University of Liverpool.pptx
The approach at University of Liverpool.pptx
 
Thesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.pptThesis Statement for students diagnonsed withADHD.ppt
Thesis Statement for students diagnonsed withADHD.ppt
 
Phrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXX
Phrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXXPhrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXX
Phrasal Verbs.XXXXXXXXXXXXXXXXXXXXXXXXXX
 
Model Attribute Check Company Auto Property
Model Attribute  Check Company Auto PropertyModel Attribute  Check Company Auto Property
Model Attribute Check Company Auto Property
 
Home assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdfHome assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdf
 
Acetabularia Information For Class 9 .docx
Acetabularia Information For Class 9  .docxAcetabularia Information For Class 9  .docx
Acetabularia Information For Class 9 .docx
 
Unit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdfUnit 2- Research Aptitude (UGC NET Paper I).pdf
Unit 2- Research Aptitude (UGC NET Paper I).pdf
 
How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17
 

Managerial Finance Please submit a Word document including

  • 1. Managerial Finance: Please submit a Word document including your answers to the 4 questions at the end of the instructions. Johnson Company 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. Balance Sheet Projected 2016 2015 Cash $ 85,632 $ 7,282 Accounts receivable 878,000
  • 2. 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
  • 3. 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
  • 4. $ 3,497,152 $ 2,866,592 Income Statement 2015 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 Depreciation 116,960 EBIT $ 492,648
  • 5. Interest expense 70,008 EBT $ 422,640 Taxes (40%) 169,056 Net income $ 253,584 Ratio Analysis Industry 2016 2015 Average Current 2.7´ Quick 1.0´ Inventory turnover
  • 6. 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% ROA
  • 7. 9.1% ROE 18.2% 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.