Financial Analysis Flextronics Industries
Upon graduating from college in 2017, Karen Peterson entered the financial management-training program of a large financial consulting firm.
Essay Due Soon? Let Our Experts Help You Beat the Deadline!
Tell us about your assignment and we will find the best writer for your paper. Our Essay writing service covers over 243 courses and programs, catering to your specific needs.
Write My Essay For Me!The training program consisted of a one-year assignment in three different departments. In the Investment and Financial Analysis department, Peterson was asked to answer the questions related to the Company. Using the financial statement and data below answer the following questions:
| Financial Statement Data and Stock Price Data for Flextronics | |||||
| (All data as of fiscal year end; $ in millions) | |||||
| Income Statement | 2012 | 2013 | 2014 | 2015 | 2016 |
| Revenue | 404.3 | 363.8 | 424.6 | 510.7 | 604.1 |
| Cost of Goods Sold | -188.3 | -173.8 | -206.2 | -246.8 | -293.4 |
| Gross profit | 216 | 190 | 218.4 | 263.9 | 310.7 |
| Sales and Marketing | -66.7 | -66.4 | -82.8 | -102.1 | -120.8 |
| Administration | -60.6 | -59.1 | -59.4 | -66.4 | -78.5 |
| Depreciation & Amortization | -27.3 | -27 | -34.3 | -38.4 | -38.6 |
| EBIT | 61.4 | 37.5 | 41.9 | 57 | 72.8 |
| Interest Income (Expense) | -33.7 | -32.9 | -32.2 | -37.4 | -39.4 |
| Pretax Income | 27.7 | 4.6 | 9.7 | 19.6 | 33.4 |
| Income Tax | -9.7 | -1.6 | -3.4 | -6.9 | -11.7 |
| Net Income | 18 | 3 | 6.3 | 12.7 | 21.7 |
| Shares outstanding (millions) | 55 | 55 | 55 | 55 | 55 |
| Earnings per share | $0.33 | $0.05 | $0.11 | $0.23 | $0.39 |
| Balance Sheet | 2012 | 2013 | 2014 | 2015 | 2016 |
| Assets | |||||
| Cash | 48.8 | 68.9 | 86.3 | 77.5 | 85 |
| Accounts Receivable | 88.6 | 69.8 | 69.8 | 76.9 | 86.1 |
| Inventory | 33.7 | 30.9 | 28.4 | 31.7 | 35.3 |
| Total Current Assets | 171.1 | 169.6 | 184.5 | 186.1 | 206.4 |
| Net Property, Plant & Equip. | 245.3 | 243.3 | 309 | 345.6 | 347 |
| Goodwill & Intangibles | 361.7 | 361.7 | 361.7 | 361.7 | 361.7 |
| 778.1 | 774.6 | 855.2 | 893.4 | 915.1 | |
| Liabilities & Stockholders’ Equity | |||||
| Accounts Payable | 18.7 | 17.9 | 22 | 26.8 | 31.7 |
| Accrued Compensation | 6.7 | 6.4 | 7 | 8.1 | 9.7 |
| Current Liabilities | 25.4 | 24.3 | 29 | 34.9 | 41.4 |
| Long-term Debt | 500 | 500 | 575 | 600 | 600 |
| Total Liabilities | 525.4 | 524.3 | 604 | 634.9 | 641.4 |
| Stockholders’ Equity | 252.7 | 250.3 | 251.2 | 258.5 | 273.7 |
| Total Liabilities & Stockholders’ Equity | 778.1 | 774.6 | 855.2 | 893.4 | 915.1 |
| Statement of Cash Flows | 2012 | 2013 | 2014 | 2015 | 2016 |
| Net Income | 18 | 3 | 6.3 | 12.7 | 21.7 |
| Depreciation & Amortization | 27.3 | 27 | 34.3 | 38.4 | 38.6 |
| Chg. In Accounts Receivable | 3.9 | 18.8 | 0 | -7.1 | -9.2 |
| Chg. In Inventory | -2.9 | 2.8 | 2.5 | -3.3 | -3.6 |
| Chg. In Payables & Accrued Comp | 2.2 | -1.1 | 4.7 | 5.9 | 6.5 |
| Cash from Operations | 48.5 | 50.5 | 47.8 | 46.6 | 54 |
| Capital Expenditures | -25 | -25 | -100 | -75 | -40 |
| Cash from Investing Activities | -25 | -25 | -100 | -75 | -40 |
| Dividends Paid | -5.4 | -5.4 | -5.4 | -5.4 | -6.5 |
| Sale (or purchase) of stock | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Pay Down) | 0 | 0 | 75 | 25 | 0 |
| Cash from Financing Activities | -5.4 | -5.4 | 69.6 | 19.6 | -6.5 |
| Change in Cash | 18.1 | 20.1 | 17.4 | -8.8 | 7.5 |
| Flextronics Stock Price | $7.92 | $3.30 | $5.25 | $8.71 | $10.89 |
- What is Flextronics’s market capitalization at the end of each year?
- What is Flextronics’s market-to-book ratio at the end of each year?
- What is Flextronics’s enterprise value at the end of each year?
- By what percentage did Flextronics’s revenues grow each year from 2013 to 2016?
- By what percentage did net income grow each year?
- Why might the growth rates of net income and revenues differ?
- Suppose Flextronics had purchased additional equipment for $12 million at the end of 2013, and this equipment was depreciated by $4 million per year in 2014, 2015, and 2016. Given Flextronics’s tax rate of 35%, what impact would this additional purchase have had on Flextronics’s net income in years 2013-2016?
- Suppose Flextronics’s costs and expenses had been the same fraction of revenues in 2013-2016 as they were in 2012. What would Flextronics’s EPS have been each year in this case?
- From 2012 to 2016, what was the total cash flow from operations that Flextronics generated?
- What fraction of the total in (a) was spent on capital expenditures?
- What fraction of the total in (a) was spent paying dividends to shareholders?
- What was Flextronics’s total retained earnings for this period?
Can You Do My Homework for Me?
YES, ⚡ Experience the brilliance of our essay writers from the US, UK, Canada, or Australia by entrusting us with your next essay.
NursingEssayHub.com is a distinguished ONLINE ESSAY WRITING AGENCY that specializes in offering expert writing help and assistance to students across all academic levels. With a team of highly skilled writers and editors boasting years of academic writing experience, we are fully equipped to guide you throughout the entire process, from selecting the perfect topic for your paper to completing a thorough literature review and delivering a well-formatted final draft.
ORDER A SIMILAR ESSAY WRITTEN FROM SCRATCH at : https://nursingessayhub.com/
