Question
Below is a 2-part question. Part I: Financial Statement Analysis Given the following financial statements for your firm answer the questions on the next page.
Below is a 2-part question.
Part I: Financial Statement Analysis
Given the following financial statements for your firm answer the questions on the next page.
| Income Statement for years | ||
|
| Year 2 | Year 1 |
| Sales | $5,500 | $5,000 |
| Operating Costs excluding Depreciation and Amortization | 4,675 | 4,250 |
| EBITDA | 825 | 750 |
| Depreciation and Amortization | 190 | 180 |
| EBIT | $635 | $570 |
| Interest Expense | 62 | 50 |
| EBT | $573 | $520 |
| Taxes (40%) | 229 | 208 |
| NI | $344 | $312 |
| Balance Sheet for years ending December 31 | ||
|
| Year 2 | Year 1 |
| Assets: |
|
|
| Cash | $275 | $250 |
| Short Term Investments | 55 | 50 |
| Accounts Receivable | 1,375 | 1,250 |
| Inventories | 825 | 750 |
| Total Current Assets | $2,530 | $2,300 |
| Net Plant and Equipment | 1,925 | 1,750 |
| Total Assets | $4,455 | $4,050 |
|
|
|
|
| Liabilities: |
|
|
| Notes Payable | $192 | $100 |
| Accounts Payable | 580 | 500 |
| Miscellaneous Payables | 245 | 250 |
| Total Current Liabilities | $1,017 | $850 |
| Long-Term Debt | 550 | 500 |
| Total Liabilities | $1,567 | $1,350 |
| Common Stock | 2154 | 2,200 |
| Retained Earnings | 734 | 500 |
| Less Treasury Stock | 46 | 0 |
| Total Shareholder Equity | $2,888 | $2,700 |
| Liabilities and Shareholder Equity | $4,455 | $4,050 |
| Cash Flow Statement for year ending December 31, Year 2 | |
| Operating Activities |
|
| Net Income | $344 |
| Depreciation and Amortization | 190 |
| Increase in Accounts Receivables | (125) |
| Increase in Inventories | (75) |
| Increase in Accounts Payables | 80 |
| Decrease in Miscellaneous Payables | (5) |
| Net Cash Provided by Operations | 409 |
|
|
|
| Investing Activities |
|
| Purchase of equipment | (365) |
| Increase in Short Term Investments | (5) |
| Net Cash Used for Investment Activities | (370) |
|
|
|
| Financing Activities |
|
| Dividends paid | (110) |
| Increase in Notes Payable | 92 |
| Increase in Long Term Debt | 50 |
| Purchase stock for Treasury | (46) |
| Net Cash used for Financing Activities | (14) |
|
|
|
| Beginning Cash Balance January 1, 2010 | 250 |
| Ending Cash Balance December 31, 2010 | 275 |
| Net Cash Flow | $25 |
- What are the companys current ratio and debt ratio for both years? What does the trend in these ratios tell you about the companys liquidity and solvency?
- In year 2, net cash increased by 25. What does the statement of cash flows tell you about the firms ability to generate cash?
3. Develop and analyze the results of an extended DuPont equation based on the two years of data above.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Fundamentals of Financial Management
Authors: Eugene F. Brigham, Joel F. Houston
12th edition
978-0324597714, 324597711, 324597703, 978-8131518571, 8131518574, 978-0324597707
