Managerial finance – assignment due on 9/28/2018 @3pm


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


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


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.

Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
The price is based on these factors:
Academic level
Number of pages