Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Calculate the following with mathematical formulas using the tables, for each year of Air Canada company: Liquidity Ratios (Current Ratio, Acid-test Ratio, Cash Ratio) *Solvency

Calculate the following with mathematical formulas using the tables, for each year of Air Canada company: Liquidity Ratios (Current Ratio, Acid-test Ratio, Cash Ratio)
*Solvency Ratios (Debt to Equity Ratio, Debt to Total Assets Ratio, Interest Coverage Ratio)
*Receivables Turnover
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
\begin{tabular}{|c|c|c|c|} \hline Fiscal year is January-December. All values CAD Millions. & 2022 & 2021 & 2020 \\ \hline Sales/Revenue & 16,556 & 6,400 & 5,833 \\ \hline Sales Growth & 158.69% & 9.72% & 69.51% \\ \hline Cost of Goods Sold (COGS) incl. D\&A & 12,850 & 7,679 & 7,660 \\ \hline COGS excluding D\&A & 11,218 & 6,077 & 5,825 \\ \hline Depreciation \& Amortization Expense & 1,632 & 1,602 & 1,835 \\ \hline Depreciation & 1,507 & 1,498 & 1,733 \\ \hline Amortization of intangibles & 125 & 104 & 102 \\ \hline coGS Growth & 67.34% & 0.25% & 44.77% \\ \hline Gross Income & 3,706 & (1,279) & (1,827) \\ \hline Gross Income Growth & 389.76% & 29.99% & 134.72% \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Gross Profit Margin & 22.38% & - & - \\ \hline SG\&A Expense & 3,881 & 1,787 & 2,051 \\ \hline Other SG\&A & 3,881 & 1,787 & 2,051 \\ \hline SGA Growth & 117.18% & 12.87% & 29.08% \\ \hline Other Operating Expense & 8 & 14 & 14 \\ \hline EBIT & (183) & (3,080) & (3,892) \\ \hline Unusual Expense & (115) & 153 & 130 \\ \hline Non Operating income/Expense & (728) & (88) & (332) \\ \hline Non-Operating Interest Income & 168 & 72 & 132 \\ \hline Interest Expense & 896 & 732 & 631 \\ \hline Interest Expense Growth & 22.40% & 16.01% & 31.46% \\ \hline Gross Interest Expense & 909 & 749 & 656 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Interest Capitalized & 13 & 17 & 25 \\ \hline Pretax Income & (1,524) & (3,981) & (4,853) \\ \hline Pretax Income Growth & 61.72% & 17.97% & 373.41% \\ \hline PretaxMargin & 9.21% & - & . \\ \hline Income Tax & 176 & (379) & (206) \\ \hline Income Tax-Current Domestic & 47 & 16 & (42) \\ \hline Income Tax-Deferred Domestic & 129 & (395) & (164) \\ \hline Consolidated Net Income & (1,700) & (3,602) & (4,647) \\ \hline Net income & (1,700) & (3,602) & (4,647) \\ \hline Net Income Growth & 52.80% & 22.49% & 414.84% \\ \hline Net Margin & 10.27% & - & \\ \hline Net Income After Extraordinaries & (1,700) & (3,602) & (4,647) \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Net Income Available to Common & (1,700) & (3,602) & (4,647) \\ \hline EPS (Basic) & (4.75) & (10.26) & (16.48) \\ \hline EPS (Basic) Growth & 53.73% & 37.73% & 399.20% \\ \hline Basic Shares Outstanding & 358 & 351 & 282 \\ \hline EPS (Diluted) & (4.75) & (10.26) & (16.48) \\ \hline EPS (Diluted) Growth & 53.73% & 37.73% & 403.67% \\ \hline Diluted Shares Outstanding & 358 & 351 & 282 \\ \hline EBITDA & 1,449 & (1,478) & (2,057) \\ \hline EBITDA Growth & 198.04% & 28,15% & 147.64% \\ \hline EBITDA Margin & 8.75% & . & . \\ \hline EBIT & (183) & (3,080) & (3,892) \\ \hline \end{tabular} Assets \begin{tabular}{|c|c|c|c|} \hline Fiscal year is January-December. All values CAD Mi & 2022 & 2021 & 2020 \\ \hline Cash \& Short Term Investments & 7,988 & 8,969 & 7,607 \\ \hline Cash Only & 2,693 & 4,415 & 3,764 \\ \hline Cash \& Short Term Investments Growth & 10.94% & 17.90% & 25.82% \\ \hline Cash \& ST investments / Total Assets & 27.07% & 29.30% & 2631% \\ \hline Total Accounts Receivable & 1,037 & 691 & 644 \\ \hline Accounts Recelvables, Net & 1,037 & 691 & 644 \\ \hline Accounts Receivables, Gross & 1,037 & 691 & 644 \\ \hline Accounts Receivable Growth & 50.07% & 730% & 30.45% \\ \hline Accounts Receivable Turnover & 15.97 & 9.26 & 9.06 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Inventories & 318 & 224 & 166 \\ \hline Raw Materials & 318 & 224 & 166 \\ \hline Other Current Assets & 322 & 169 & 254 \\ \hline Miscellaneous Current Assets & 322 & 169 & 254 \\ \hline Total Current Assets & 9,665 & 10,053 & 8,671 \\ \hline Net Property, Plant \& Equipment & 11,950 & 11,740 & 12,137 \\ \hline Property, Plant \& Equipment - Gross & 23,604 & 22,474 & 23,234 \\ \hline Buildings & 1,091 & 1,050 & 1,033 \\ \hline Machinery \& Equipment & 14,777 & 13,704 & 13,251 \\ \hline Construction in Progress & 470 & 549 & 754 \\ \hline Leases & 6,602 & 6,515 & 7,531 \\ \hline Other Property, Plant \& Equipment & 664 & 656 & 665 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Accumulated Depreciation & 11,654 & 10,734 & 11,097 \\ \hline Buildings & 646 & 599 & 553 \\ \hline Machinery \& Equipment & 6,152 & 5,610 & 5,419 \\ \hline Other Property, Plant \& Equipment & 491 & 472 & 439 \\ \hline Total Investments and Advances & 966 & 735 & 671 \\ \hline LT Investment - Affiliate Companies & 51 & 52 & 58 \\ \hline Other Long-Term Investments & 915 & 683 & 613 \\ \hline Intangible Assets & 4,327 & 4,353 & 4,407 \\ \hline Net Goodwill & 3,273 & 3,273 & 3,273 \\ \hline Net Other Intangibles & 1,054 & 1,080 & 1,134 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Other Assets & 2,551 & 3,694 & 3,002 \\ \hline Deferred Charges & 2,497 & 3,623 & 2,912 \\ \hline Tangible Other Assets & 54 & 71 & 90 \\ \hline Total Assets & 29,507 & 30,614 & 28,913 \\ \hline Assets - Total-Growth & 3.62% & 5.88% & 4.16% \\ \hline Asset Turnover & 0.55 & & \\ \hline Return On Average Assets & .5.66% & & \\ \hline \multicolumn{4}{|l|}{ - Liabilities \& Shareholders' Equity } \\ \hline All values CAD Millions: & 2022 & 2021 & 2020 \\ \hline ST Debt \& Current Portion LT Debt & 1,263 & 1,012 & 1,788 \\ \hline Current Portion of Long Term Debt & 1,263 & 1,012 & 1,788 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Accounts Payable & 2,691 & 2,603 & 2,465 \\ \hline Accounts Payable Growth & 3.38% & 5.60% & 0.37% \\ \hline Other Current Liabilities & 5,399 & 3,309 & 2,886 \\ \hline Miscellaneous Current Liabilities & 5,399 & 3,309 & 2,886 \\ \hline Total Current Liabilities & 9,353 & 6,924 & 7,139 \\ \hline Current Ratio & 1.03 & 1.45 & 1.21 \\ \hline Quick Ratio & 1.00 & 1.42 & 1.19 \\ \hline Cash Ratio & 0.85 & 1,30 & 1.07 \\ \hline Long-Term Debt & 15,043 & 15,511 & 11,201 \\ \hline Long-Term Debt excl. Capitalized Leases & 12,005 & 12,332 & 8,149 \\ \hline Non-Convertible Debt & 12,005 & 12,332 & 8,149 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Provision for Risks \& Charges & 3,122 & 3,620 & 4,055 \\ \hline Deferred Taxes & 25 & 34 & 50 \\ \hline Deferred Taxes - Credit & 73 & 73 & 75 \\ \hline Deferred Taxes - Debit & 48 & 39 & 25 \\ \hline Other Liabilities & 3,471 & 4,477 & 4,728 \\ \hline Other Liabilities (excl. Deferred Income) & 311 & 821 & 696 \\ \hline Deferred income & 3,160 & 3,656 & 4,032 \\ \hline Total Liabilities & 31,062 & 30,605 & 27,198 \\ \hline Total Liabilities / Total Assets & 105.27% & 9997% & 94.07% \\ \hline Common Equity (Total) & (1,555) & 9 & 1,715 \\ \hline Common Stock Par/Carry Value & 2,743 & 2,735 & 2,150 \\ \hline Additional PaidIn Capital/Capital Surplus & 118 & 104 & 98 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline Common Equity (Total) & (1,555) & 9 & 1,715 \\ \hline Common Stock Par/Carry Value & 2,743 & 2,735 & 2,150 \\ \hline Additional Paid-In Capital/Capital Surplus & 118 & 104 & 98 \\ \hline Retained Earnings & (4,370) & (2,785) & (494) \\ \hline Other Appropriated Reserves & (46) & (45) & (39) \\ \hline Common Equity / Total Assets & 5.27% & 0.03% & 5.93% \\ \hline Total Shareholders' Equity & (1,555) & 9 & 1,715 \\ \hline Total Shareholders' Equity/ Total Assets & .5.27% & 0.03% & 5.93% \\ \hline Total Equity & (1,555) & 9 & 1,715 \\ \hline Liabilities \& Shareholders' Equity & 29,507 & 30,614 & 28,913 \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting Texts and Cases

Authors: Robert Anthony, David Hawkins, Kenneth Merchant

13th edition

1259097129, 978-0073379593, 007337959X, 978-1259097126

Students also viewed these Finance questions