Question
Income statement Current year Last year Revenue 2,000.00 1,856.0 COGS -1,150.0 -1,089.0 Gross profit 850.0 767.0 SG&A -269.0 -243.0 Add back depreciation 80.0 74.2 Reverse
Income statement | Current year | Last year |
Revenue | 2,000.00 | 1,856.0 |
COGS | -1,150.0 | -1,089.0 |
Gross profit | 850.0 | 767.0 |
SG&A | -269.0 | -243.0 |
Add back depreciation | 80.0 | 74.2 |
Reverse expectation | 28.0 | -12.0 |
EBITDA | 689.0 | 586.2 |
Deduct deprecation | -80.0 | -74.2 |
EBIT | 609.0 | 512.0 |
Add back deprecation | -28.0 | 12.0 |
Opening profit | 581.0 | 524.0 |
Interest | -82.0 | -76.0 |
Pre- tax profit | 499.0 | 448.0 |
Tax | -99.0 | -89.6 |
Profit for the year (Net profit) | 399.2 | 358.04 |
Balance statement | Current year | Last year |
Cash | 100.00 | 92.8 |
Receivable | 250.0 | 220.0 |
Investment | 150.0 | 135.0 |
Other current assets | 50.0 | 46.4 |
Total current assets
| 550.0 | 494.2 |
Property, plant, and equipment | 1,640.0 | 1,520.0 |
Intangible assets | 10.0 | 75.8 |
Total non-current assets
| 1,650.0 | 1,595.8 |
Total assets
| 2,200.0 | 2,090.0 |
Payables | 120.0 | 105.0 |
Short-term debt | 55.0 | 50.0 |
Current portion of long-term debt | 50.0 | 125.0 |
Other current liabilities | 24.0 | 21.0 |
Total current liabilities
| 249.0 | 301.0 |
long-term debt | 275.0 | 210.0 |
Total non-current liabilities
| 275.0 | 210.0 |
Total liabilities
| 524.0 | 511.0 |
Total equity | 1,676.0 | 1,579.0 |
Total liabilities and equity
| 2,200.0 | 2,090.0 |
Return on Equity
| 23.8% | 22.7% |
Receivable days | 45.6 days | 43.3 days |
Inventory days | 47.6 days | 45.2 days |
Payables days | 38.1 days | 35.2 days |
Net operating working capital |
280.0 |
400.0 |
Return on assets | 18.1% | 17.1% |
Net margin | 20.0% | 19.3% |
Asset turn | 0.91x | 0.89x |
Gearing (total debt\ total assets) | 28.1% | 32.5% |
- How much did the company invest in new property, plant and equipment in the current year?
- 40.0
- 120.0
- 190.0
- 200.0
- During the current year, what was the change in the level of overall long-term debt owed by the company borrow or repay? Overall long-term debt:
- Increased by55
- Increased by 65.
- Reduced by 10.
- Reduced by 75.
- What was the company's cash conversion cycle (CCC) for last year and for the current year?
- Last year's CCC was 33.2 days; the current year's CCC was 36.1 days.
- Last year's CCC was 37.2 days; the current year's CCC was 40.1 days.
- Last year's CCC was 53.3 days; the current year's CCC was 55.1 days.
- Last year's CCC was 123.7 days; the current year's CCC was 131.3 days.
- The change in which of the following from last year has made a positive contribution to the companys overall working capital requirements?
- Depreciation days.
- Inventory days.
- Payable days.
- Receivables days.
- Which of the following figures provided the company this year is below the line?
- 10.0 intangible assets.
- 99.8 tax.
- 230.0nreceivables.
- 1,150 COGS.
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