Professional Documents
Culture Documents
for U.S. corporations and a more efficient market for corporate control.
Balance Sheet
CL
LTD
OE
$28,900
TL & OE
$5,100
23,800
$4,300
7,400
??
$28,900
We know that total liabilities and owners equity (TL & OE) must equal total assets of $28,900.
We also know that TL & OE is equal to current liabilities plus long-term debt plus owners equity,
so owners equity is:
OE = $28,900 7,400 4,300 = $17,200
NWC = CA CL = $5,100 4,300 = $800
2.
The income statement for the company is:
Income Statement
Sales
$586,000
Costs
247,000
Depreciation
43,000
EBIT
$296,000
Interest
32,000
EBT
$264,000
Taxes(35%)
92,400
Net income
$171,600
3.
One equation for net income is:
Net income = Dividends + Addition to retained earnings
Rearranging, we get:
Addition to retained earnings = Net income Dividends = $171,600 73,000 = $98,600
4.
EPS = Net income / Shares = $171,600 / 85,000 = $2.02 per share
DPS = Dividends / Shares
= $73,000 / 85,000
5
To find the book value of current assets, we use: NWC = CA CL. Rearranging to solve for
current assets, we get:
CA = NWC + CL = $380,000 + 1,100,000 = $1,480,000
The market value of current assets and fixed assets is given, so:
Book value CA
= $1,480,000
Book value NFA = $3,700,000
Book value assets = $5,180,000
Market value CA
= $1,600,000
Market value NFA = $4,900,000
Market value assets = $6,500,000
6.
Taxes = 0.15($50K) + 0.25($25K) + 0.34($25K) + 0.39($236K 100K) = $75,290
7.
The average tax rate is the total tax paid divided by net income, so:
Average tax rate = $75,290 / $236,000 = 31.90%
The marginal tax rate is the tax rate on the next $1 of earnings, so the marginal tax rate = 39%.
15.
The solution to this question works the income statement backwards. Starting at the bottom:
Net income = Dividends + Addition to ret. earnings = $1,500 + 5,100 = $6,600
Now, looking at the income statement:
EBT EBT Tax rate = Net income
Recognize that EBT Tax rate is simply the calculation for taxes. Solving this for EBT yields:
EBT = NI / (1 tax rate) = $6,600 / (1 0.35) = $10,154
Now you can calculate:
EBIT = EBT + Interest = $10,154 + 4,500 = $14,654
The last step is to use:
EBIT = Sales Costs Depreciation
$14,654 = $41,000 19,500 Depreciation
Solving for depreciation, we find that depreciation = $6,846
16.
Balance Sheet
$195,000
Accounts payable
137,000
Notes payable
264,000
Current liabilities
$596,000
Long-term debt
Total liabilities
2,800,000
780,000
Common stock
Accumulated ret. earnings
$4,176,000
Total liab. & owners equity
$405,000
160,000
$565,000
1,195,300
$1,760,300
??
1,934,000
$4,176,000
3. A current ratio of 0.50 means that the firm has twice as much in current liabilities as it does in
current assets; the firm potentially has poor liquidity. If pressed by its short-term creditors and
suppliers for immediate payment, the firm might have a difficult time meeting its obligations. A
current ratio of 1.50 means the firm has 50% more current assets than it does current liabilities. This
probably represents an improvement in liquidity; short-term obligations can generally be met completely
with a safety factor built in. A current ratio of 15.0, however, might be excessive. Any excess
funds sitting in current assets generally earn little or no return. These excess funds might be put to
better use by investing in productive long-term assets or distributing the funds to shareholders.
4. a. Quick ratio provides a measure of the short-term liquidity of the firm, after removing the effects
of inventory, generally the least liquid of the firms current assets.
b. Cash ratio represents the ability of the firm to completely pay off its current liabilities with its
most liquid asset (cash).
c. Total asset turnover measures how much in sales is generated by each dollar of firm assets.
d. Equity multiplier represents the degree of leverage for an equity investor of the firm; it measures
the dollar worth of firm assets each equity dollar has a claim to.
e. Long-term debt ratio measures the percentage of total firm capitalization funded by long-term
debt.
f. Times interest earned ratio provides a relative measure of how well the firms operating earnings
can cover current interest obligations.
g. Profit margin is the accounting measure of bottom-line profit per dollar of sales.
h. Return on assets is a measure of bottom-line profit per dollar of total assets.
i. Return on equity is a measure of bottom-line profit per dollar of equity.
j. Price-earnings ratio reflects how much value per share the market places on a dollar of
accounting earnings for a firm.
5. Common size financial statements express all balance sheet accounts as a percentage of total assets
and all income statement accounts as a percentage of total sales. Using these percentage values rather
than nominal dollar values facilitates comparisons between firms of different size or business type.
Common-base year financial statements express each account as a ratio between their current year
nominal dollar value and some reference year nominal dollar value. Using these ratios allows the
total growth trend in the accounts to be measured.
6. Peer group analysis involves comparing the financial ratios and operating performance of a
particular firm to a set of peer group firms in the same industry or line of business. Comparing a firm
to its peers allows the financial manager to evaluate whether some aspects of the firms operations,
finances, or investment activities are out of line with the norm, thereby providing some guidance on
appropriate actions to take to adjust these ratios if appropriate. An aspirant group would be a set of
firms whose performance the company in question would like to emulate. The financial manager
often uses the financial ratios of aspirant groups as the target ratios for his or her firm; some
managers are evaluated by how well they match the performance of an identified aspirant group.
7. Return on equity is probably the most important accounting ratio that measures the bottom-line
performance of the firm with respect to the equity shareholders. The Du Pont identity emphasizes the
role of a firms profitability, asset utilization efficiency, and financial leverage in achieving an ROE
figure. For example, a firm with ROE of 20% would seem to be doing well, but this figure may be
misleading if it were marginally profitable (low profit margin) and highly levered (high equity
multiplier). If the firms margins were to erode slightly, the ROE would be heavily impacted.
12. Increasing the payables period increases the cash flow from operations. This could be beneficial for
the company as it may be a cheap form of financing, but it is basically a one time change. The
payables period cannot be increased indefinitely as it will negatively affect the companys credit
rating if the payables period becomes too long.
6.
Net income
= Addition to RE + Dividends
= NI / Shares
= Dividends / Shares
Market-to-book ratio
P/E ratio
= Sales / Shares
P/S ratio
18.
Profit margin = net income / sales
Total Asset Turnover = sales / total assets
Equity Multiplier = 1 + Debt / Equity
ROE = PM x TAT x EM
ROE = 0.15 = (PM)(TAT)(EM) = (PM)(S / TA)(1 + D/E)
Solving the DuPont Identity for profit margin, we get:
PM = [(ROE)(TA)] / [(1 + D/E)(S)]
PM = [(0.15)($3,105)] / [(1 + 1.4)( $5,276)] = .0368
Now that we have the profit margin, we can use this number and the given sales figure to solve for net
income:
PM = .0368 = NI / S
NI = .0368($5,276) = $194.16
27. Return on equity
Return on equity
Profit margin
Profit margin
Equity multiplier
Equity multiplier
Total asset turnover
Total asset turnover
$ 21,860
Operating activities
Net income
Plus:
Depreciation
Increase in accounts payable
Increase in other current liabilities
Less:
Increase in accounts receivable
Increase in inventory
$ 36,475
$ 26,850
3,530
1,742
$ (2,534)
(1,566)
$ 64,497
Investment activities
Fixed asset acquisition
Net cash from investment activities
$(53,307)
$(53,307)
Financing activities
Increase in notes payable
Dividends paid
Increase in long-term debt
Net cash from financing activities
$ (1,000)
(20,000)
10,000
$(11,000)
$ 22,050
P/E ratio
P/E ratio
= Dividends / Shares
190
Market-to-book ratio
Market-to-book ratio
PEG ratio
PEG ratio