Read the Track Software case (Integrative Case 2) in your textbook and answer Qu

Question

Read the Track Software case (Integrative Case 2) in your textbook and answer Questions a-g at the end of the case. The case is cumulative and incorporates concepts learned throughout the course. Keep the following in mind as your complete the assignment:

In Question b, calculate EPS for each year 2009-2015.

In Question d, make sure to include each ratio listed in Table 5 of the case for both 2014 and 2015. You will have to calculate the 2015 ratio values.

For Question d, you are required to write an evaluation of each area of performance as part of your answer. Merely citing numerical ratio values will not earn full credit.

Note that your answers for Questions f and g do not necessarily match.

Answer all questions on an Excel spreadsheet using the same guidelines for spreadsheet development used for your homework assignments. See "Guidelines for Developing Spreadsheets" for a full description of additional requirements.

Submit a single spreadsheet file for this assignment, do not submit multiple files.

Answer each question on a different spreadsheet tab.

Label all numbers, both variables and the final answer.

Use the yellow highlighter on Excel’s top menu bar to highlight your final answer.

This assignment uses a rubric. Please review the rubric prior to beginning the assignment to become familiar with the expectations for successful completion.

Track Software, Inc.
Seven years ago, after 15 years in public accounting, Stanley Booker, CPA,
resigned his position as manager of cost systems for Davis, Cohen, and O’Brien
Public Accountants and started Track Software, Inc. In the 2 years preceding his
departure from Davis, Cohen, and O’Brien, Stanley had spent nights and weekends
developing a sophisticated cost-accounting software program that became Track’s
initial product offering. As the firm grew, Stanley planned to develop and expand
the software product offerings, all of which would be related to streamlining the
accounting processes of medium- to large-sized manufacturers.
Although Track experienced losses during its first 2 years of operation—2009
and 2010—its profit has increased steadily from 2011 to the present (2015). The
firm’s profit history, including dividend payments and contributions to retained
earnings, is summarized in Table 1.
Stanley started the firm with a $100,000 investment: his savings of $50,000 as
equity and a $50,000 long-term loan from the bank. He had hoped to maintain his
initial 100 percent ownership in the corporation, but after experiencing a $50,000
loss during the first year of operation (2009), he sold 60 percent of the stock to a
group of investors to obtain needed funds. Since then, no other stock transactions
have taken place. Although he owns only 40 percent of the firm, Stanley actively
manages all aspects of its activities; the other stockholders are not active in management
of the firm. The firm’s stock was valued at $4.50 per share in 2014 and at
$5.28 per share in 2015.
Integrative Case 2
Year
Net profits after
taxes
(1)
Dividends
paid
(2)
Contribution to
retained earnings [(1) (2)]
(3)
2009 ($50,000) $ 0 ($50,000)
2010 (20,000) 0 (20,000)
2011 15,000 0 15,000
2012 35,000 0 35,000
2013 40,000 1,000 39,000
2014 43,000 3,000 40,000
2015 48,000 5,000 43,000
Track Software, Inc.,
Profit, Dividends, and Retained Earnings, 2009–2015
TABLE 1
ISBN 1-269-86847-0
Principles of Managerial Finance, Fourteenth Edition, by Lawrence J. Gitman and Chad J. Zutter. Published by Prentice Hall. Copyright © 2015 by Pearson Education, Inc.
222
Stanley has just prepared the firm’s 2015 income statement, balance sheet, and
statement of retained earnings, shown in Tables 2, 3, and 4, along with the 2014
balance sheet. In addition, he has compiled the 2014 ratio values and industry
average ratio values for 2015, which are applicable to both 2014 and 2015 and
are summarized in Table 5. He is quite pleased to have achieved record earnings of
$48,000 in 2015, but he is concerned about the firm’s cash flows. Specifically, he
is finding it more and more difficult to pay the firm’s bills in a timely manner and
generate cash flows to investors, both creditors and owners. To gain insight into
these cash flow problems, Stanley is planning to determine the firm’s 2015 operating
cash flow (OCF) and free cash flow (FCF).
Stanley is further frustrated by the firm’s inability to afford to hire a software
developer to complete development of a cost estimation package that is believed
to have “blockbuster” sales potential. Stanley began development of this package
2 years ago, but the firm’s growing complexity has forced him to devote more of
his time to administrative duties, thereby halting the development of this product.
Stanley’s reluctance to fill this position stems from his concern that the added
$80,000 per year in salary and benefits for the position would certainly lower the
firm’s earnings per share (EPS) over the next couple of years. Although the project’s
success is in no way guaranteed, Stanley believes that if the money were spent to hire
the software developer, the firm’s sales and earnings would significantly rise once
the 2- to 3-year development, production, and marketing process was completed.
With all these concerns in mind, Stanley set out to review the various data to
develop strategies that would help ensure a bright future for Track Software. Stanley
believed that as part of this process, a thorough ratio analysis of the firm’s 2015
results would provide important additional insights.
Sales revenue $ 1,550
Less: Cost of goods sold $ 1,030
Gross profits $ 520
Less: Operating expenses
Selling expense $ 150
General and administrative expenses 270
Depreciation expense 11
Total operating expense 431
Operating profits (EBIT) $ 89
Less: Interest expense 29
Net profits before taxes $ 60
Less: Taxes (20%) 12
Net profits after taxes $ 48
Track Software, Inc., Income Statement ($000)
for the Year Ended December 31, 2015
TABLE 2
ISBN 1-269-86847-0
Principles of Managerial Finance, Fourteenth Edition, by Lawrence J. Gitman and Chad J. Zutter. Published by Prentice Hall. Copyright © 2015 by Pearson Education, Inc.
223
December 31
Assets 2015 2014
Cash $ 12 $ 31
Marketable securities 66 82
Accounts receivable 152 104
Inventories 191 145
Total current assets $421 $362
Gross fixed assets $195 $180
Less: Accumulated depreciation 63 52
Net fixed assets $132 $128
Total assets $553 $490
Liabilities and stockholders’ equity
Accounts payable $136 $126
Notes payable 200 190
Accruals 27 25
Total current liabilities $363 $341
Long-term debt $ 38 $ 40
Total liabilities $401 $381
Common stock (50,000 shares outstanding
at $0.40 par value) $ 20 $ 20
Paid-in capital in excess of par 30 30
Retained earnings 102 59
Total stockholders’ equity $152 $109
Total liabilities and stockholders’ equity $553 $490
Track Software, Inc., Balance Sheet ($000)
TABLE 3
Retained earnings balance (January 1, 2015) $ 59
Plus: Net profits after taxes (for 2015) 48
Less: Cash dividends on common stock (paid during 2015) 5
Retained earnings balance (December 31, 2015) $102
Track Software, Inc.,
Statement of Retained Earnings ($000)
for the Year Ended December 31, 2015
TABLE 4

Retained earnings balance (January 1, 2015) $ 59
Plus: Net profits after taxes (for 2015) 48
Less: Cash dividends on common stock (paid during 2015) 5
Retained earnings balance (December 31, 2015) $102
Track Software, Inc.,
Statement of Retained Earnings ($000)
for the Year Ended December 31, 2015
Table 5

Ratio
Actual
2014
Industry average
2015
Current ratio 1.06 1.82
Quick ratio 0.63 1.10
Inventory turnover 10.40 12.45
Average collection period 29.6 days 20.2 days
Total asset turnover 2.66 3.92
Debt ratio 0.78 0.55
Times interest earned ratio 3.0 5.6
Gross profit margin 32.1% 42.3%
Operating profit margin 5.5% 12.4%
Net profit margin 3.0% 4.0%
Return on total assets (ROA) 8.0% 15.6%
Return on common equity (ROE) 36.4% 34.7%
Price/earnings (P/E) ratio 5.2 7.1
Market/book (M/B) ratio 2.1 2.2

TO DO
a. (1) On what financial goal does Stanley seem to be focusing? Is it the correct
goal? Why or why not?
(2) Could a potential agency problem exist in this firm? Explain.
b. Calculate the firm’s earnings per share (EPS) for each year, recognizing that the
number of shares of common stock outstanding has remained unchanged since
the firm’s inception. Comment on the EPS performance in view of your response
in part a.
c. Use the financial data presented to determine Track’s operating cash flow (OCF)
and free cash flow (FCF) in 2015. Evaluate your findings in light of Track’s current
cash flow difficulties.
d. Analyze the firm’s financial condition in 2015 as it relates to (1) liquidity, (2) activity,
(3) debt, (4) profitability, and (5) market, using the financial statements
provided in Tables 2 and 3 and the ratio data included in Table 5. Be sure to
evaluate the firm on both a cross-sectional and a time-series basis.
e. What recommendation would you make to Stanley regarding hiring a new software
developer? Relate your recommendation here to your responses in part a.
f. Track Software paid $5,000 in dividends in 2015. Suppose that an investor approached
Stanley about buying 100% of his firm. If this investor believed that by
owning the company he could extract $5,000 per year in cash from the company
in perpetuity, what do you think the investor would be willing to pay for the firm
if the required return on this investment is 10%?
g. Suppose that you believed that the FCF generated by Track Software in 2015
could continue forever. You are willing to buy the company in order to receive
this perpetual stream of free cash flow. What are you willing to pay if you require

Explanation / Answer

Post e f g seperately.

a) Stanley's believe that increasing the sales and earning would be increased , once the software will get developed , it will increase in folds. But focussing on new business could be right strategy in one way. He also needs to focus on the cash flows as they should be substantially maintained at any given point of time. Else the existing business can hamper or may be out of finance to close on its own.

a-2) There seems to be a potential agency problem, which means conflict of interest between the promoter interest here and shareholder interest. As Stanley is looking to complete the pending development of software, he himself started even by hiring and paying extra to software. Presently the cash flows are not in line to experiment much on this. So shareholders would not like to see that company would bend down further with drougt of funds.

b) We need to calculate the EPS in year 2014 & 2015, P/E is being given here. As there is no preferred shares mentioned , we can say that EPS can be calculated = Net profit/ no. of shares outstanding = NOPAT/Shares, For year 2015, EPS = 48000/50000 = 0.96 , Similarly EPS in 2014 = 43000/50000 = 0.86

As we can see in 2015 EPS has increased that will boost customer/investor sentiment towards the company.

c) Operating Cash flows (OCF) defined as the cash flows to the company without including the non cash expenses but taxes to be paid, we can say OCF = EBIT *(1-Tax) + depreciation = 89*(1-20%) + dep. = 71.2 + 11 = 82.2

Similarly , Free Cash flows can be calculated as it is whatever remains from operating cash flows after any investment in fixed or current assets = OCF - (change in fixed assets + Dep.) - Net current assets investments = 82.2 - ((132-128) + 11) - (421-362) +( (136 +27) - 126-25) = 20.2

NCAI = Change in current assets - change in (current liabilities +accruals)

d) Based on the data given for year 2015:

Liquidity ratios : Current ratio has reduced from 1.82 to 1.6 , substantial reduction and hence liquidity is in problem. Quick ratio has also reduced , so we can say that liquidation is in jeopardy for the company.

Activity ratio includes inventory turnover ratio, which has gone down from 12.45 to 10.40 that seems a little support at present. And collection period 29.6 days in 2015 from 20.2 days. We have already seen that company is in cash crunch situation and major reason is collection period has increased which is blocking the funds for the company.

3) debt : Debt has also increased from last year values, so interest expense has reduced, which is affecting company final cash flows.

4) Profitability : Net profit margin has been reduced, that will be the cause of concern and reflecting due to increase in interest cost and operating profit margin has reduced substantially because of the General and administrative expenses are very high.

PE has reduced compare to last year while the EPS has also been increased, it might be possible due to EPS, market price also came down..

Related Questions

Navigate

• Browse (All)
• Browse R
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.