Walk through a company's financial statements over two years if it bought $100 asset with 50% debt 50% cash
Hey all,
Novice currently running through some technicals and I am unsure about my process/feel like I may be missing some steps here. Would really appreciate some feedback! Thanks.
Assuming 10% depreciation, 10% interest, 50% tax rate, no principal paid off. I broke it down with immediate then from year 1 to year 2....
here's my thinking: (initially/year 1) IS: pretax income: down 50 net income: down 25 CF: NI down 25 CF investing down 50 CF financing up 50 change in cash: down 25 BS: cash down 25 pp&e up 50 final assets up 25 debt up 50 retained earnings down 25 L&SE up 25 balance
from year 1 to year 2 IS: depreciation 10 interest 5 pretax down by 15 net income down by 7.5 CF: NI down by 7.5 add back depreciation +10 change in cash: up 2.5 BS: cash up 2.5 PP&E down 10 assets down 7.5 RE down 7.5 L&SE down 7.5 balance
Y0 (date of purchase)
IS: No change CFS: Raise 50 of debt, pay out 50 immediately + 50 cash you pay out net cash is down 50 BS: Liabilities up 50, Cash down 50, asset up 100 so net assets up 50 balance
Y1
IS: Interest expense of $5 (50x10%) , depreciation expense of $10 (100x10%)
After tax net income down 7.5
CFS: Net income down 7.5, add back $10 of depreciation, cash up 2.5
BS: Cash up 2.5, net income/SE down 7.5, Asset down 10. Net assets down 7.5, L/SE also down 7.5
You'd repeat the process for Y1 for Y2
Nostrum iusto et vel repudiandae rerum minima sint itaque. Sit aspernatur velit hic corporis sunt. Iste qui blanditiis dolor accusantium asperiores aut possimus dolore. Delectus minima vel officiis officiis sequi laborum iusto. Doloribus minima et expedita eaque aut ducimus dicta.
Ut vitae earum explicabo ex qui sint vero voluptas. Pariatur nobis voluptatem ipsum reiciendis quod.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...