Explore BrainMass
Share

Explore BrainMass

    EVA and MVA

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    You must show all your work on this homework to receive credit.

    Downloadable Financials Data
    Return to Hoover's Annual Financials

    Annual Financials
    Income Statement (All dollar amounts in millions except per share amounts.)

    Dec 04 Dec 03 Dec 02
    Revenue 13,564.70 12,358.60 11,356.60
    Costs of Goods Sold 9,039.40 8,236.10 7,831.80
    Gross Profit 4,525.30 4,122.50 3,524.80
    Gross Profit Margin 33.40% 33.40% 31.00%
    SG&A Expense 3,726.20 3,403.90 2,817.70
    Depreciation & Amortization 269.2 248.3 200.7
    Operating Income 529.9 470.3 506.4
    Operating Margin 3.90% 3.80% 4.50%
    Nonoperating Income 37.7 29.6 25.7
    Nonoperating Expenses 61.1 54.8 46.2
    Income Before Taxes 461.1 445.1 479.2
    Income Taxes 125.7 143 167.7
    Net Income After Taxes 335.4 302.1 311.5

    Net Profit Margin 2.50% 2.20% 2.70%

    Dividends per Share ($) 0 0 0

    Balance Sheet Dec 04 Dec 03 Dec 02
    Cash 793.7 790.9 877.1
    Net Recievables 1,303.90 1,112.40 771.6
    Inventories 1,408.80 1,336.30 1,305.60
    Other Current Assets 409.8 337 255.4
    Total Current Assets 3,916.20 3,576.70 3,209.70
    Net Fixed Assets 2,851.20 2,568.50 1,556.10
    Total Assets 6,767.40 6,145.20 4,765.80

    Accounts Payable 1,650.30 1,323.20 1,174.00
    Short-Term Debt 15.1 12.9 16.1
    Accruals 952.9 941.2 801.9
    Total Current Liabilities 2,618.40 2,277.30 1,992.00
    Long-Term Debt 583.7 829.3 412
    Total Liabilities 3,544.30 3,351.20 2,468.70

    Preferred Stock Equity 0 0 0
    Common Stock Equity 3,223.00 2,794.10 2,297.10
    Total Equity 3,223.00 2,794.10 2,297.10
    Shares Outstanding (mil.) 312.3 310.2 308.5

    For the company above, find the following for 2003 & 2004:

    NOPAT
    NOWC
    Operating Capital
    Net Cash Flow
    Operating Cash Flow
    Free Cash Flow
    EVA (assume cost of capital of 8.5% for 2003, 9% for 2004)
    MVA (assume a market price of $16.71 for Dec. 2003, and $17.36 for Dec. 2004)
    (See attached file for full problem description)

    © BrainMass Inc. brainmass.com May 20, 2020, 1:53 pm ad1c9bdddf
    https://brainmass.com/business/finance/eva-and-mva-67902

    Attachments

    Solution Preview

    You must show all your work on this homework to receive credit.

    Downloadable Financials Data
    Return to Hoover's Annual Financials

    Annual Financials
    Income Statement (All dollar amounts in millions except per share amounts.)

    Dec 04 Dec 03 Dec 02
    Revenue 13,564.70 12,358.60 11,356.60
    Costs of Goods Sold 9,039.40 8,236.10 7,831.80
    Gross Profit 4,525.30 4,122.50 3,524.80
    Gross Profit Margin 33.40% 33.40% 31.00%
    SG&A ...

    Solution Summary

    This provides the steps to calculate EVA and MVA, NOPAT, NOWC, Operating Capital, Net Cash Flow, Operating Cash Flow, Free Cash Flow

    $2.19

    ADVERTISEMENT