Option #1: Corporate Finance Application

Ratio Analysis

Attached are the financial statements for Smith Company, Inc. Use the financial statements to calculate the attached ratios. Write a couple sentences interpreting the ratio.

• Calculate and interpret the following debt ratios: debt ratio, debt-equity ratio, and times interest earned.
• Calculate and interpret the following profitability ratios: operating profit margin, net profit margin, return on assets, and return on equity.

1 12/31/2018 12/31/2017 12/31/2016 12/31/2015 51,728,000 57,902,000 56,519,100 56,488,000 23,502,000 25,340,000 25,399,800 25,283,000 28,226,000 32,562,000 31,119,300 31,205,000 19,184,000 20,706,000 21,225,600 20,736,000 9,042,000 11,856,000 9,893,700 10,469,000 2 Revenue 3 Total Revenue 4. Cost of Revenue 5 Gross Profit 6 7 Operating Expenses 8 Selling General and Administrative 9 Operating Income or Loss 10 11 Income from Continuing Operations 12 Other Income/Expenses Net 13 Interest Expense 14 Income Before Tax 15 16 Income Tax Expense 17 Net Income -1,148,000 -1,507,000 -1,508,400 -2,256,000 1,220,000 1,288,000 1,207,800 853,000 6,674,000 9,061,000 7,177,500 7,360,000 2,696,000 3,978,000 4,130,000 4,931,000 1,956,600 5,220,900 1,708,000 5,652,000 18 19 1 12/31/2018 12/31/2017 12/31/2016 12/31/2015 8,719,000 10,607,000 9,157,000 9,095,000 270,000 8,897,000 6,966,000 2,912,000 7,140,000 7,021,000 6,693,000 6,436,000 3,126,000 2,944,000 2,722,000 2,719,000 2,042,000 43,000 31,000 730,000 21,297,000 29,512,000 25,569,000 21,892,000 2,407,000 2,039,000 1,949,000 2,310,000 17,587,000 17,237,000 16,590,000 16,316,000 14,806,000 14,741,000 14,429,000 14,176,000 15,823,000 13,835,000 13,432,000 13,080,000 5,122,000 910,000 635,000 749,000 77,042,000 78,274,000 72,604,000 68,523,000 2 Current Assets 3 Cash And Cash Equivalents 4 Short Term Investments 5 Net Receivables 6 Inventory 7 Other Current Assets 8 Total Current Assets y 10 Long Term Investments 11 Property Plant and Equipment 12 Goodwill 13 Intangible Assets 14 Other Assets 15 Total Assets 16 17 Current Liabilities 18 Accounts Payable 19 Short/Current Long Term Debt 20 Other Current Liabilities 21 Total Current Liabilities | 23 Long Term Debt 24 Other Liabilities 25 Total Liabilities 20 27 Stockholders' Equity 28 Total Stockholder Equity 29 30 31 7,211,000 6,724,000 6,157,000 5,545,000 3,951,000 4,017,000 4,400,000 3,108,000 6,601,000 4,112,000 3,870,000 3,882,000 17,763,000 14,853,000 14,427,000 12,535,000 28,293,000 33,793,000 30,052,000 29,591,000 12,611,000 14,522,000 11,102,000 10,466,000 58,667,000 63,168,000 55,581,000 52,592,000 18,375,000 15,106,000 17,023,000 15,931,000