Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please calculate the ratios Current ratio quick ratio inventory turnover ratio days sales outstanding fixed asset turnover ratio total asset turnover ratio debt ratio times

Please calculate the ratios

Current ratio

quick ratio

inventory turnover ratio

days sales outstanding

fixed asset turnover ratio

total asset turnover ratio

debt ratio

times interest earned

profit margin

basic earning power

return on total assets

return on common equity

price/earnings

market/book

for 2016 and analysis of where the company is now, where the strengths are and the weaknesses are, what it must do to regain its financial health, and what actions should be taken. explanation on weaknesses and strengths, and your recommendations.

Balance Sheets

Assets

2014

2015

2016

Cash

$9,000

$7,282

$14,000

Short-Term Investments.

48,600

20,000

71,632

Accounts Receivable

351,200

632,160

878,000

Inventories

715,200

1,287,360

1,716,480

Total Current Assets

$1,124,000

$ 1,946,802

$2,680,112

Gross Fixed Assets

491,000

1,202,950

1,220,000

Less: Accumulated Depreciation

146,200

263,160

383,160

Net Fixed Assets

$344,800

$939,790

$836,840

Total Assets

$1,468,800

$ 2,886,592

$3,516,952

Liabilities And Equity

2014

2015

2016

Accounts Payable

$145,600

$324,000

$359,800

Notes Payable

200,000

720,000

300,000

Accruals

136,000

284,960

380,000

Total Current Liabilities

$481,600

$ 1,328,960

$1,039,800

Long-Term Debt

323,432

1,000,000

500,000

Common Stock (100,000 Shares)

460,000

460,000

1,680,936

Retained Earnings

203,768

97,632

296,216

Total Equity

$663,768

$557,632

$1,977,152

Total Liabilities And Equity

$1,468,800

$ 2,886,592

$3,516,952

Income Statements

2014

2015

2016

Sales

$3,432,000

$ 5,834,400

$7,035,600

Cost Of Goods Sold

2,864,000

4,980,000

5,800,000

Other Expenses

340,000

720,000

612,960

Depreciation

18,900

116,960

120,000

Total Operating Costs

$3,222,900

$ 5,816,960

$6,532,960

EBIT

$209,100

$17,440

$502,640

Interest Expense

62,500

176,000

80,000

EBT

$146,600

$(158,560)

$422,640

Taxes (40%)

58,640

(63,424)

169,056

Net Income

$87,960

$(95,136)

$253,584

Other Data

2014

2015

2016

Stock Price

$8.50

$6.00

$12.17

Shares Outstanding

100,000

100,000

250,000

EPS

$0.880

$(0.951)

$1.014

DPS

$0.220

$0.110

$0.220

Tax Rate

40%

40%

40%

Book Value Per Share

$6.638

$5.576

$7.909

Lease Payments

$40,000

$40,000

$40,000

Ratio Analysis

2014

2015

2016

Industry Average

Current

2.3

1.5

2.7

Quick

0.8

0.5

1.0

Inventory Turnover

4.8

4.5

6.1

Days Sales Outstanding

37.4

39.5

32.0

Fixed Assets Turnover

10.0

6.2

7.0

Total Assets Turnover

2.3

2.0

2.5

Debt to Invested Capital

44.1%

75.5%

40.0%

TIE

3.3

0.1

6.2

Profit Margin

2.6%

-1.6%

3.6%

Basic Earning Power

14.2%

0.6%

17.8%

ROA

6.0%

-3.3%

9.0%

ROE

13.3%

-17.1%

17.9%

Price/Earnings (P/E)

9.7

-6.3

16.2

Market/Book

1.3

1.1

2.9

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_2

Step: 3

blur-text-image_3

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

Financial Management Principles and Application

Authors: Arthur J. Keown, J. William Petty, David F. Scott, Jr.

10th edition

536514119, 536514110, 978-0536514110

More Books

Students also viewed these Finance questions