Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I need help figuring out the following equations for the years 2013, 2014 and 2015 - total asset turnover - Debt ratio - Debt to

I need help figuring out the following equations for the years 2013, 2014 and 2015

- total asset turnover

- Debt ratio

- Debt to equity ratio

- operating profit margin

I've included the worksheets needed to figure out the equations along with my original calculations.

image text in transcribed

image text in transcribed

image text in transcribed

1 2 3 Period Ending 4 Total Sales 5 Cost of Goods Sold 6 Gross Profit 7 Selling Generall and Adminstrative 8 Operating Profit 9 Total Other Income/Expenses Net 10 Earnings before Interest and Taxes 11 Interest Expense 12 Income Before Tax 13 Income Tax Expense 14 Net Income from Continuing Ops 15 Discontinued Operations 16 Net Income (Net Profit) 17 14,000,000 Shares outstanding 18 Market Share price per share 19 20 21 ABC Company Balance Sheet 22 Period Ending 23 Assets 24 Current Assets 25 Cash and Cash Equivalents 26 Net Receivables 27 Inventory 28 Other Current Assets 29 Total Current Assets 30 Property Plant and Equipment 31 Goodwill 32 Other Assets 33 Total Assets 34 35 36 37 38 39 -40 -41 ABC Company Income Statement 31-Dec-15 31-Dec-14 $485,651,000 $476,294,000 365,086,000 358,069,000 120,565,000 118,225,000 93,418,000 27,147,000 91,353,000 26,872,000 113,000 119,000 27,034,000 26,753,000 2,461,000 2,335,000 24,573,000 24,418,000 7,985,000 8,105,000 16,588,000 16,313,000 285,000 144,000 $16,303,000 $16,169,000 $10.00 $9.00 2015 $9,135,000 6,778,000 45,141,000 2,224,000 63,278,000 116,655,000 18,102,000 5,671,000 203,706,000 2014 $7,281,000 6,677,000 44,858,000 2,369,000 61,185,000 117,907,000 19,510,000 6,149,000 204,751,000 31-Dec-13 $475,210,000 350,400,000 124,810,000 90,343,000 34,467,000 115,000 34,352,000 2,200,000 32,152,000 9,800,000 22,352,000 182,000 $22,170,000 $8.50 2013 Current Liabilities Accounts Payable 2015 58,583,000 $6,789,000 Other current Liabilities 6,525,000 Short-term Debt 6,689,000 43,989,000 65,272,000 Total Current Liabilities Long-term Debt 2,199,000 43,692,000 59,502,000 Deferred Long-term Liability charges 8,805,000 120,300,000 Monority Interest 4,543,000 122,312,000 17,900,000 Total Liabilities 4,500,000 202,202,000 Miscellaneous Stock Options Warrant: 0 Common Stock 323,000 Retained Earnings 85,777,000 Captial Surplus 2,462,000 Other Stockholders Equity -7,168,000 Total Stockholders Equity 81,394,000 Total Liabilities & Stockholders Equity 203,706,000 # of Shares Outstanding 14,000,000 $10.00 Market share price per share 2014 57,174,000 89,000 12,082,000 69,345,000 44,559,000 8,017,000 5,084,000 127,005,000 0 323,000 76,566,000 2,362,000 -1,505,000 77,746,000 204,751,000 14,000,000 $9.00 2013 56,210,000 55,000 14,050,000 70,315,000 45,324,000 13,553,000 6,875,000 136,067,000 0 323,000 65,750,000 2,262,000 -2,200,000 66,135,000 202,202,000 14,000,000 $8.50 Ratio Calculations Liquidity Ratios Current Ratio Quick Ratio Activity Ratios Inventory Turnover Accounts Recievables Turnover Total Asset Turnover Average Collection Period Financing Ratios Debt Ratio Debt-to-Equity Ratio Times Interest Earned Ratio Market Ratios Earnings per Share (EPS) Price Earnings (PE) Profitability Ratios Return on Equity (ROE) Return on Assets (ROA) Net Profit Margin Operating Profit Margin 2015 0.97 28% 8.09 71.65 2.38 0.25 0.62 10.98 1.16 5.09 Days 8.59 times 0.20 times 8% 3% 5% 2014 0.88 24% 7.98 71.33 2.33 0.28 0.73 11.46 1.15 5.12 Days 7.79 times 0.21 times 8% 3% 5% Formula Used (Write out formulas) 0.85 current assets/ current liabilities 22% 7.97 72.83 2.35 0.29 0.9 15.61 1.58 2013 5.01 Days 5.37 times 0.34 times 11% 5% 7% current assets- inventory/ current liabilities cost of goods sold / inventory net sales / account recievable 365/ account recievable turnover ratio revenues/ total assets Long term debt + short term debt / total assets long term debt + short term debt/ equity earning before interest & taxes & deprecitaiton & amort / interest expenses net income / # if shares outstanding market price per share / earning per share net income / equity net income/ total assets net income/ sales earning before interest and taxes/ sales Appendix A Technology 3-Year Average for Industry Averages Profitability Gross Margin 66.15% Operating Profit Margin 12.04% Net Profit Margin 6.01% Earnings per Share 1.49 Management Effectiveness Return on Equity 12.40% Return on Assets 5.61% Return on Investment 14.42 Quick Ratio 2.87 Current Ratio 2.57 Debt-to-Equity 61.01% Total Debt to Equity 57.08% Efficiency Total Asset Turnover 0.55 Inventory Turnover 44.98 Accounts Receivable Turnover 8.21

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

The Geography Of Finance

Authors: Gordon L. Clark, Darius Wójcik

1st Edition

ISBN: 0199213364, 978-0199213368

More Books

Students also viewed these Finance questions