Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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%

  1. How much did the company invest in new property, plant and equipment in the current year?
    1. 40.0
    2. 120.0
    3. 190.0
    4. 200.0

  1. 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:
    1. Increased by55
    2. Increased by 65.
    3. Reduced by 10.
    4. Reduced by 75.

  1. What was the company's cash conversion cycle (CCC) for last year and for the current year?
    1. Last year's CCC was 33.2 days; the current year's CCC was 36.1 days.
    2. Last year's CCC was 37.2 days; the current year's CCC was 40.1 days.
    3. Last year's CCC was 53.3 days; the current year's CCC was 55.1 days.
    4. Last year's CCC was 123.7 days; the current year's CCC was 131.3 days.
  2. The change in which of the following from last year has made a positive contribution to the companys overall working capital requirements?
    1. Depreciation days.
    2. Inventory days.
    3. Payable days.
    4. Receivables days.
  3. Which of the following figures provided the company this year is below the line?
    1. 10.0 intangible assets.
    2. 99.8 tax.
    3. 230.0nreceivables.
    4. 1,150 COGS.

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

Inefficient Markets An Introduction To Behavioral Finance

Authors: Andrei Shleifer

1st Edition

0198292279, 978-0198292272

More Books

Students also viewed these Finance questions

Question

How can you help others reach a state of catharsis?

Answered: 1 week ago