Question
Consider the following simplified balance sheet and income statement from Canadian Tires 2015 Annual Report to Shareholders. Balance Sheet (C$ in millions) Income Statement 2015
Consider the following simplified balance sheet and income statement from Canadian Tires 2015 Annual Report to Shareholders.
Balance Sheet (C$ in millions) |
| Income Statement 2015 | |||
| 2015 | 2014 |
| (C$ in millions) | |
Cash | 900.6 | 662.1 |
|
|
|
Short-term investments | 96.1 | 289.1 |
| Revenue | 12,279.6 |
Accounts receivable | 5,790.5 | 5,785.7 |
| COGS | 8,144.3 |
Inventory | 1,905.1 | 1,773.3 |
| S&A Expense | 2,625.4 |
Total Current Assets | 8,692.3 | 8,510.2 |
| Depreciation | 415.8 |
Fixed Assets | 6,295.5 | 6,043.0 |
| EBIT | 1094.1 |
Total Assets | 14,987.8 | 14,553.2 |
| Interest | 92.8 |
|
|
|
| Income b Taxes | 1,001.3 |
Accounts payable | 3,053.9 | 3,132.2 |
| Taxes | 265.4 |
Notes payable | 829.9 | 1,446.6 |
| Net Income | 735.9 |
Total Current Liabilities | 3,883.8 | 4,578.8 |
| Dividends | 639.0 |
Long-term debt | 5,314.3 | 4,343.6 |
| Add Retained Earnings | 96.9 |
Total Liabilities | 9,198.1 | 8,922.4 |
|
|
|
Owners Equity | 1,617.7 | 1,555.7 |
|
|
|
Retained Earnings | 4,172.0 | 4,075.1 |
|
|
|
Total Liabilities & Equity | 14,987.8 | 14,553.2 |
|
|
|
Generate the 2015 cash-flow statement for Canadian Tire. (12 marks)
Calculate cash-flow from assets, cash-flow to debtholders, and cash-flow to equityholders. Does the cash-flow identity hold? (7 marks)
Calculate the following financial ratios for Canadian Tire. (1 mark each)
Current Ratio
Quick Ratio
ROA
ROE
Total Debt Ratio
Long-Term Debt Ratio
Gross Profit Margin
Profit Margin
Times Interest Earned
If Canadian Tire takes out more long-term debt in 2016, what will happen to the long-term debt ratio? Explain! (2 marks)
If Canadian Tire pays its suppliers more timely in 2016, what will happen to its current ratio? Explain! (2 marks)
If, in 2016, Canadian Tire implements a new inventory management system, which reduces the time goods stay in inventory, what will happen to its quick ratio? Explain! (2 marks
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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