Question
Review the following financial data, then answer the questions below. Income Statement and Balance Sheet Company X Income Statement FYE 2014 and 2015 Period Ending
Review the following financial data, then answer the questions below.
Income Statement and Balance SheetCompany X Income Statement
FYE 2014 and 2015
Period Ending
31-Jan-15
31-Jan-14
Total Sales
$485,651,000
$476,294,000
Cost of Goods
365,086,000
358,069,000
Gross Profit
120,565,000
118,225,000
Selling General and Administrative
93,418,000
91,353,000
Operating Profit
27,147,000
26,872,000
Total Other Income/Expenses Net
113,000
119,000
Earnings Before Interest And Taxes
27,034,000
26,753,000
Interest Expense
2,461,000
2,335,000
Income Before Tax
24,573,000
24,418,000
Income Tax Expense
7,985,000
8,105,000
Net Income From Continuing Ops
16,588,000
16,313,000
Discontinued Operations
285,000
144,000
Net Income (Net Profit)
$_16,303,000
$_16,169,000
14,000,000 shares outstanding
Market Share price per share
$10.00
$9.00
Company X Balance Sheet
FYE 2014 and 2015
Period Ending
31-Jan-15
31-Jan-14
Assets
Current Assets
Cash and Cash Equivalents
$9,135,000
$7,281,000
Net Receivables
6,778,000
6,677,000
Inventory
45,141,000
44,858,000
Other Current Assets
2,224,000
2,369,000
Total Current Assets
63,278,000
61,185,000
Property Plant and Equipment
116,655,000
117,907,000
Goodwill
18,102,000
19,510,000
Other Assets
5,671,000
6,149,000
Total Assets
203,706,000
204,751,000
Liabilities
Current Liabilities
Accounts Payable
58,583,000
57,174,000
Short/Current Long Term Debt
6,689,000
12,082,000
Other Current Liabilities
-
89,000
Total Current Liabilities
65,272,000
69,345,000
Long Term Debt
43,692,000
44,559,000
Deferred Long Term Liability Charges
8,805,000
8,017,000
Minority Interest
4,543,000
5,084,000
Total Liabilities
122,312,000
127,005,000
Miscellaneous Stocks Options Warrants
0
0
Common Stock
323,000
323,000
Retained Earnings
85,777,000
76,566,000
Capital Surplus
2,462,000
2,362,000
Other Stockholders Equity
-7,168,000
-1,505,000
Total Stockholders' Equity
81,394,000
77,746,000
TotalLiabilities +Stockholders' Equity
$203,706,000
$204,751,000
Number of Shares Outstanding
14,000,000
14,000,000
Market Share price per share
$10.00
$9.00
Part 3. Classify, calculate, and assess a) Liquidity-Activity, b) Profitability, and c) Market Value Ratio
a. Liquidity - Activity
In this section, properly classify which of the above (from Part 2) are the liquidity ratios Then, using the data from the Income Statement and Balance Sheet, provide the correct calculation of these three liquidity ratios and an assessment of the company's ability to maintain liquidity. Include the proper assessment of outcomes as positive or negative trends given the three ratio outcomes.
b. Profitability
In this section, properly classify which of the above (from Part 2) are the profitability ratios. Then, using the data from the Income Statement and Balance Sheet, provide the correct calculation of these four profitability ratios and an assessment of the company's ability to maintain profitability. Include the proper assessment of outcomes as positive or negative trends given the four ratio outcomes.
c. Market Value
In this section, properly classify which of the above (from Part 2) are the Market Value ratios. Then, using the data from the Income Statement and Balance Sheet, provide the correct calculation of these two Market Value ratios and an assessment of the company's ability to maintain market valuation. Include the proper assessment of outcomes as positive or negative trends given the two ratio outcomes.
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
Making Hard Decisions with decision tools
Authors: Robert Clemen, Terence Reilly
3rd edition
538797576, 978-0538797573
