This assignment involves a case analysis that will require financial management math equations to be completed. The assignment will require forecasted statem
This assignment involves a case analysis that will require financial management math equations to be completed. The assignment will require forecasted statements to be completed. They will include the following: Income statement, balance sheet, required external financing needed, and key financial ratios (ROE, interest coverage ratio, etc.). This requires a Microsoft Excel spreadsheet(s) for the analysis to be provided. Documents with additional information will be attached. The assignment will need to be completed on or before the due date (4/8/25). Please have great experience with these equations before bidding and don't bid if you won't have time to work solely on this assignment to ensure the deadline is met.
You must show all computations and attach your spreadsheet(s). Your spreadsheet(s) must enable me to follow your work.
image7.jpg
image8.jpg
image9.jpg
image1.jpg
image2.jpg
image3.jpg
image4.jpg
image5.jpg
image6.jpg
,
Exhibit 1
| Flash Memory, Inc. | |||
| Exhibit 1 Income Statements, 2007 – 2009 ($000s except earnings per share) | |||
| 2007 | 2008 | 2009 | |
| Net sales | $77,131 | $80,953 | $89,250 |
| Cost of goods sold | $62,519 | $68,382 | $72,424 |
| Gross margin | $14,612 | $12,571 | $16,826 |
| Research and development | $3,726 | $4,133 | $4,416 |
| Selling, general and administrative | $6,594 | $7,536 | $7,458 |
| Operating income | $4,292 | $902 | $4,952 |
| Interest expense | $480 | $652 | $735 |
| Other income (expenses) | -$39 | -$27 | -$35 |
| Income before income taxes | $3,773 | $223 | $4,182 |
| Income taxes (a) | $1,509 | $89 | $1,673 |
| Net income | $2,264 | $134 | $2,509 |
| Earnings per share | $1.52 | $0.09 | $1.68 |
| (a) In years 2007 and after, Flash's effective combined federal and state income tax rate was 40%. | |||
Exhibit 2
| Flash Memory, Inc. | |||
| Exhibit 2 Balance Sheets, 2007 – 2009 ($000s except number of shares outstanding) | |||
| December 31, | |||
| 2007 | 2008 | 2009 | |
| Cash | $2,536 | $2,218 | $2,934 |
| Accounts receivable | $10,988 | $12,864 | $14,671 |
| Inventories | $9,592 | $11,072 | $11,509 |
| Prepaid expenses | $309 | $324 | $357 |
| Total current assets | $23,425 | $26,478 | $29,471 |
| Property, plant & equipment at cost | $5,306 | $6,116 | $7,282 |
| Less: Accumulated depreciation | $792 | $1,174 | $1,633 |
| Net property, plant & equipment | $4,514 | $4,942 | $5,649 |
| Total assets | $27,939 | $31,420 | $35,120 |
| Accounts payable | $3,084 | $4,268 | $3,929 |
| Notes payable (a) | $6,620 | $8,873 | $10,132 |
| Accrued expenses | $563 | $591 | $652 |
| Income taxes payable (b) | $151 | $9 | $167 |
| Other current liabilities | $478 | $502 | $554 |
| Total current liabilities | $10,896 | $14,243 | $15,434 |
| Common stock at par value | $15 | $15 | $15 |
| Paid in capital in excess of par value | $7,980 | $7,980 | $7,980 |
| Retained earnings | $9,048 | $9,182 | $11,691 |
| Total shareholders' equity | $17,043 | $17,177 | $19,686 |
| Total liabilities & shareholders' equity | $27,939 | $31,420 | $35,120 |
| Number of shares outstanding | 1,491,662 | 1,491,662 | 1,491,662 |
| (a) Secured by accounts receivable. | |||
| (b) To avoid a penalty for underpayment of income taxes, Flash made equal estimated tax payments quarterly on the 15th of | |||
| April, June, September, and December of each year. The total of these four quarterly payments was required to equal at | |||
| least the lesser of (a) 90% of the taxes that would actually be incurred in the same year, or (b) 100% of the taxes due | |||
| on income of the prior year. | |||
| For informational purposes only: | |||
| Notes payable / accounts receivable | 60.2% | 69.0% | 69.1% |
| Notes payable / shareholders' equity | 38.8% | 51.7% | 51.5% |
| Notes payable / total capital | 28.0% | 34.1% | 34.0% |
Exhibit 3
| Flash Memory, Inc. | |
| Exhibit 3 Key Forecasting Assumptions and Relationships for 2010 Through 2012 | |
| Line Item | Assumption or Ratio |
| Cost of goods sold | 81.10% of sales |
| Research and development | 5.0% of sales |
| Selling, general and administrative | 8.36% of sales |
| Interest expense | Beginning of year debt balance × interest rate |
| Other income (expenses) | $50,000 of expense each year |
| Cash | 3.3% of sales |
| Accounts receivable | 60 days sales outstanding |
| Inventories | 52 days of cost of good sold |
| Prepaid expenses | 0.4% of sales |
| Property, plant & equipment at cost | Beginning PP&E at cost + capital expenditures |
| Accumulated depreciation | Beginning A/D + 7.5% of beginning PP&E at cost |
| Accounts payable | 30 days of purchases |
| Purchases | 60% of cost of goods sold |
| Accrued expenses | 0.73% of sales |
| Income taxes payable | 10% of income taxes expense |
| Other current liabilities | 0.62% of sales |
Exhibit 4
| Flash Memory, Inc. | ||||||||
| Exhibit 4 Selected Financial Information for Flash Memory, Inc., and Selected Competitors, 2007 through 2009 | ||||||||
| Flash Memory, Inc. | Micron Technology | |||||||
| 2007 | 2008 | 2009 | 30-Apr-10 (a) | 2007 | 2008 | 2009 | 30-Apr-10 (a) | |
| Sales ($ millions) | 77 | 81 | 89 | 5,688 | 5,841 | 4,803 | ||
| EPS ($) | 1.52 | 0.09 | 1.68 | -0.42 | -2.10 | -2.29 | 1.46 | |
| Dividend per share ($) | — | — | — | — | — | — | ||
| Closing stock price ($) | n/a | n/a | n/a | 7.25 | 2.64 | 10.56 | 9.35 | |
| Shares outstanding (millions) | 1.492 | 1.492 | 1.492 | 769.1 | 772.5 | 800.7 | 847.6 | |
| Book Value per share ($) | 11.43 | 11.52 | 13.20 | 10.08 | 8.00 | 5.81 | 6.61 | |
| ROE | 13.28% | 0.78% | 12.75% | -4.13% | -26.21% | -39.43% | 21.00% | |
| Capitalization (book value) | ||||||||
| Debt | 28% | 34% | 34% | 24% | 31% | 40% | 33% | |
| Equity | 72% | 66% | 66% | 76% | 69% | 60% | 67% | |
| Beta coefficient | n/a | 1.25 | ||||||
| SanDisk Corporation | STEC, Inc. | |||||||
| Sales ($ millions) | 3,986 | 3,351 | 3,567 | 189 | 227 | 354 | ||
| EPS ($) | 0.84 | -8.82 | 1.83 | 3.71 | 0.20 | 0.09 | 1.47 | 1.29 |
| Dividend per share ($) | — | — | — | — | — | — | ||
| Closing stock price ($) | 33.17 | 9.60 | 28.99 | 39.84 | 8.74 | 4.26 | 16.34 | 13.90 |
| Shares outstanding (millions) | 227.7 | 225.3 | 227.4 | 229.3 | 49.8 | 50.0 | 49.4 | 50.3 |
| Book Value per share ($) | 22.64 | 15.27 | 17.18 | 18.13 | 3.72 | 3.63 | 5.65 | 5.48 |
| ROE | 3.70% | -57.74% | 10.63% | 17.87% | 5.40% | 2.36% | 26.06% | 18.90% |
| Capitalization (book value) | ||||||||
| Debt | 15% | 22% | 21% | 19% | 0% | 0% | 0% | 0% |
| Equity | 85% | 78% | 79% | 81% | 100% | 100% | 100% | 100% |
| Beta coefficient | 1.36 | 1.00 | ||||||
| (a) Security analyst estimates for year-end EPS $ and Return on Equity; actual data on April 30, 2010, for all other items. |
Collepals.com Plagiarism Free Papers
Are you looking for custom essay writing service or even dissertation writing services? Just request for our write my paper service, and we'll match you with the best essay writer in your subject! With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers.
Get ZERO PLAGIARISM, HUMAN WRITTEN ESSAYS
Why Hire Collepals.com writers to do your paper?
Quality- We are experienced and have access to ample research materials.
We write plagiarism Free Content
Confidential- We never share or sell your personal information to third parties.
Support-Chat with us today! We are always waiting to answer all your questions.
