Question
Debt analysis Springfield Bank is evaluating Creek Enterprises, which has requested a $3,830,000 loan, to assess the firm's financial leverage and financial risk. On the
Debt analysis
Springfield Bank is evaluating Creek Enterprises, which has requested a $3,830,000 loan, to assess the firm's financial leverage and financial risk. On the basis of the debt ratios for Creek, along with the industry averages and Creek's recent financial statements, evaluate and recommend appropriate action on the loan request.
Industry Analysis
Debt Ratio - 0.43
Times Interest earned ratio - 7.30
Fixed payment coverage ratio - 1.99
Creek Enterprises's debt ratio is. 72.72.
Creek Enterprises Income Statement for the Year Ended December 31, 2019 Sales revenue $30,024,000 Less: Cost of goods sold 21,009,000 Gross profits $9,015,000 Less: Operating expenses Selling expense $3,017,000 General and administrative expenses 1,790,000 Lease expense 200,000 Depreciation expense 1,046,000 Total operating expense 6,053,000 Operating profits $2,962,000 Less: Interest expense 1,007,000 Net profits before taxes $1,955,000 Less: Taxes (rate=21%) 410,550 Net profits after taxes $1,544,450 Less: Preferred stock dividends 103,275 Earnings available for common stockholders $1,441,175
Creek Enterprises Balance Sheet December 31, 2019 Assets Liabilities and Stockholders' Equity Current assets Current liabilities Cash $1,020,000 Accounts payable $7,958,000 Marketable securities 3,007,000 Notes payable 8,001,000 Accounts receivable 12,049,000 Accruals 531,000 Inventories 7,481,000 Total current liabilities $16,490,000 Total current assets $23,557,000 Long-term debt (includes financial leases)** $19,678,000 Gross fixed assets (at cost)* Stockholders' equity Land and buildings $10,967,000 Preferred stock (24,300 shares, $4.25 dividend) $2,491,000 Machinery and equipment 20,507,000 Common stock (1.08 million Furniture and fixtures 7,984,000 shares at $5.00 par) 5,400,000 Gross fixed assets $39,458,000 Paid-in capital in excess of par value 3,999,000 Less: Accumulated depreciation 12,978,000 Retained earnings 1,979,000 Net fixed assets $26,480,000 Total stockholders' equity $13,869,000 Total liabilities and Total assets 50,037,000 stockholders' equity $50,037,000 *The firm has a 4-year financial lease requiring annual beginning-of-year payments of $200,000. Three years of the lease have yet to run. **Required annual principal payments are $789,000.
What is the fixed payment coverage ratio?
Times Interest Earned Ratio?
Debt Ratio?
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