Industry Average Ratios Current ratio 2x Fixed assets turnover 5 x Debt-to-capital ratio 17% Total assets turnover 3x Times interest 3x Profit margin 3.50% earned EBITDA coverage 7x Return on total assets 10.50% Inventory turnover 8x Return on common 15.30% equity Days sales 20days Return on invested 13.20% outstandinga capital a calculation is based on a 365-day year. Balance Sheet as of December 31, 2019 (Millions of Dollars) Cash and equivalents $ 74 Accounts payable $ 40 Accounts receivables 59 Other current liabilities 35 Inventories 188 Notes payable 45 Total current assets $321 Total current liabilities $120 Long-term debt 25 Total liabilities $145 Gross fixed assets 233 Common stock 109 Less depreciation 59 Retained earnings 241 Net fixed assets $174 Total stockholders' equity $350 Total assets $495 Total liabilities and equity $495 S S Income Statement for Year Ended December 31, 2019 (Millions of Dollars) Net sales $ 815.00 Cost of goods sold 680.00 Gross profit 135.00 Selling expenses 73.50 EBITDA 61.50 Depreciation expense 12.00 Earnings before interest and taxes (EBIT) $ 49.50 Interest expense 6.50 Earnings before taxes (EBT) $ 43.00 Taxes (25%) 10.75 Net income S 32.25 a. Calculate the following ratios. Do not round intermediate calculations. Round your answers to two decimal places. Firm Industry Average Current ratio 2.68 x 2x Debt to total capital 41.43 % 17% Times interest earned 3x EBITDA coverage 7x Inventory turnover 8x Days sales outstanding days 20days Fixed assets turnover 5x Total assets turnover Profit margin % 3.50% Return on total assets % 10.50% Return on common equity % 15.30% Return on invested capital % 13.20% 3x b. Construct a DuPont equation for the firm and the industry. Do not round intermediate calculations. Round your answers to two decimal places. Firm Industry. Profit margin 0.04 % 3.50% Total assets turnover 1.65 x 3x Equity multiplier 1.41 x c. Do the balance sheet accounts or the income statement figures seem to be primarily responsible for the low profits? I. Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low; however, its profit margin compares favorably with the industry average. Either sales should be lower given the present level of assets, or the firm is carrying less assets than it needs to support its sales. II. Analysis of the extended Du Pont equation and the set of ratios shows that most of the Asset Management ratios are below the averages. Either assets should be higher given the present level of sales, or the firm is carrying less assets than it needs to support its sales. III. The low ROE for the firm is due to the fact that the firm is utilizing more debt than the average firm in the industry and the low ROA is mainly a result of an excess investment in assets. IV. The low ROE for the firm is due to the fact that the firm is utilizing less debt than the average firm in the industry and the low ROA is mainly a result of an lower than average investment in assets. V. Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low; however, its profit margin compares favorably with the industry average. Either sales should be higher given the present level of assets, or the firm is carrying more assets than it needs to support its sales. -Select- d. Which specific accounts seem to be most out of line relative to other firms in the industry? I. The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Total Asset Turnover, Return on Assets, and Return on Equity. II. The accounts which seem to be most out of line include the following ratios: Current, EBITDA Coverage, Inventory Turnover, Days Sales Outstanding, and Return on Equity. III. The accounts which seem to be most out of line include the following ratios: Debt to Total Capital, Inventory Turnover, Total Asset Turnover, Return on Assets, and Profit Margin. IV. The accounts which seem to be most out of line include the following ratios: Times Interest Earned, Total Asset Turnover, Profit Margin, Return on Assets, and Return on Equity. V. The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Fixed Asset Turnover, Profit Margin, and Return on Equity. -Select- e. If the firm had a pronounced seasonal sales pattern or if it grew rapidly during the year, how might that affect the validity of your ratio analysis? I. Seasonal sales patterns would most likely affect the profitability ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis. II. Rapid growth would most likely affect the coverage ratios, with little effect on asset management ratios. Seasonal sales patterns would not substantially affect your analysis. III. Seasonal sales patterns would most likely affect the liquidity ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis. IV. If the firm had sharp seasonal sales patterns, or if it grew rapidly during the year, many ratios would most likely be distorted. V. It is more important to adjust the debt ratio than the inventory turnover ratio to account for any seasonal fluctuations. -Select- How might you correct for such potential problems? I. It is possible to correct for such problems by using average rather than end-of-period financial statement information. II. It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in a different line of business. III. It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in the same industry group over an extended period. There to correct for these ential problems you are comparing calculated to the ratios of in the ame industry group. V. It is possible to correct for such problems by insuring that all firms in the same industry group are using the same accounting techniques. -Select- Industry Average Ratios Current ratio 2x Fixed assets turnover 5 x Debt-to-capital ratio 17% Total assets turnover 3x Times interest 3x Profit margin 3.50% earned EBITDA coverage 7x Return on total assets 10.50% Inventory turnover 8x Return on common 15.30% equity Days sales 20days Return on invested 13.20% outstandinga capital a calculation is based on a 365-day year. Balance Sheet as of December 31, 2019 (Millions of Dollars) Cash and equivalents $ 74 Accounts payable $ 40 Accounts receivables 59 Other current liabilities 35 Inventories 188 Notes payable 45 Total current assets $321 Total current liabilities $120 Long-term debt 25 Total liabilities $145 Gross fixed assets 233 Common stock 109 Less depreciation 59 Retained earnings 241 Net fixed assets $174 Total stockholders' equity $350 Total assets $495 Total liabilities and equity $495 S S Income Statement for Year Ended December 31, 2019 (Millions of Dollars) Net sales $ 815.00 Cost of goods sold 680.00 Gross profit 135.00 Selling expenses 73.50 EBITDA 61.50 Depreciation expense 12.00 Earnings before interest and taxes (EBIT) $ 49.50 Interest expense 6.50 Earnings before taxes (EBT) $ 43.00 Taxes (25%) 10.75 Net income S 32.25 a. Calculate the following ratios. Do not round intermediate calculations. Round your answers to two decimal places. Firm Industry Average Current ratio 2.68 x 2x Debt to total capital 41.43 % 17% Times interest earned 3x EBITDA coverage 7x Inventory turnover 8x Days sales outstanding days 20days Fixed assets turnover 5x Total assets turnover Profit margin % 3.50% Return on total assets % 10.50% Return on common equity % 15.30% Return on invested capital % 13.20% 3x b. Construct a DuPont equation for the firm and the industry. Do not round intermediate calculations. Round your answers to two decimal places. Firm Industry. Profit margin 0.04 % 3.50% Total assets turnover 1.65 x 3x Equity multiplier 1.41 x c. Do the balance sheet accounts or the income statement figures seem to be primarily responsible for the low profits? I. Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low; however, its profit margin compares favorably with the industry average. Either sales should be lower given the present level of assets, or the firm is carrying less assets than it needs to support its sales. II. Analysis of the extended Du Pont equation and the set of ratios shows that most of the Asset Management ratios are below the averages. Either assets should be higher given the present level of sales, or the firm is carrying less assets than it needs to support its sales. III. The low ROE for the firm is due to the fact that the firm is utilizing more debt than the average firm in the industry and the low ROA is mainly a result of an excess investment in assets. IV. The low ROE for the firm is due to the fact that the firm is utilizing less debt than the average firm in the industry and the low ROA is mainly a result of an lower than average investment in assets. V. Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low; however, its profit margin compares favorably with the industry average. Either sales should be higher given the present level of assets, or the firm is carrying more assets than it needs to support its sales. -Select- d. Which specific accounts seem to be most out of line relative to other firms in the industry? I. The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Total Asset Turnover, Return on Assets, and Return on Equity. II. The accounts which seem to be most out of line include the following ratios: Current, EBITDA Coverage, Inventory Turnover, Days Sales Outstanding, and Return on Equity. III. The accounts which seem to be most out of line include the following ratios: Debt to Total Capital, Inventory Turnover, Total Asset Turnover, Return on Assets, and Profit Margin. IV. The accounts which seem to be most out of line include the following ratios: Times Interest Earned, Total Asset Turnover, Profit Margin, Return on Assets, and Return on Equity. V. The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Fixed Asset Turnover, Profit Margin, and Return on Equity. -Select- e. If the firm had a pronounced seasonal sales pattern or if it grew rapidly during the year, how might that affect the validity of your ratio analysis? I. Seasonal sales patterns would most likely affect the profitability ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis. II. Rapid growth would most likely affect the coverage ratios, with little effect on asset management ratios. Seasonal sales patterns would not substantially affect your analysis. III. Seasonal sales patterns would most likely affect the liquidity ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis. IV. If the firm had sharp seasonal sales patterns, or if it grew rapidly during the year, many ratios would most likely be distorted. V. It is more important to adjust the debt ratio than the inventory turnover ratio to account for any seasonal fluctuations. -Select- How might you correct for such potential problems? I. It is possible to correct for such problems by using average rather than end-of-period financial statement information. II. It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in a different line of business. III. It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in the same industry group over an extended period. There to correct for these ential problems you are comparing calculated to the ratios of in the ame industry group. V. It is possible to correct for such problems by insuring that all firms in the same industry group are using the same accounting techniques. -Select