Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Tax rate 21% Sales $ 231,900,000 COGS 170,157,000 Other expenses 27,711,200 Depreciation 7,566,900 EBIT $ 26,464,900 Interest 4,170,100 Taxable income $ 22,294,800 Taxes (21%) 4,681,908
Tax rate | 21% | ||||
Sales | $ 231,900,000 | ||||
COGS | 170,157,000 | ||||
Other expenses | 27,711,200 | ||||
Depreciation | 7,566,900 | ||||
EBIT | $ 26,464,900 | ||||
Interest | 4,170,100 | ||||
Taxable income | $ 22,294,800 | ||||
Taxes (21%) | 4,681,908 | ||||
Net income | $ 17,612,892 | ||||
Dividends | $ 7,925,000 | ||||
Add to RE | $ 9,687,892 | ||||
Assets | Liabilities & Equity | ||||
Current Assets | Current liabilities | ||||
Cash | $ 3,614,200 | Accounts payable | $ 6,977,700 | ||
Accounts rec. | 6,501,900 | Notes payable | 15,776,900 | ||
Inventory | 7,290,100 | Total CL | $ 22,754,600 | ||
Total CA | $ 17,406,200 | ||||
Long-term debt | $ 40,100,000 | ||||
Fixed assets | |||||
Net P&E | $ 111,629,300 | Shareholder equity | |||
Common stock | $ 6,140,000 | ||||
Retained earnings | 60,040,900 | ||||
Total equity | $ 66,180,900 | ||||
Total assets | $ 129,035,500 | Total L&E | $ 129,035,500 | ||
Yacht Industry Ratios | |||||
Lower Quartile | Median | Upper Quartile | |||
Current ratio | 0.50 | 1.43 | 1.89 | ||
Quick ratio | 0.21 | 0.38 | 0.62 | ||
Total asset turnover | 0.68 | 0.85 | 1.38 | ||
Inventory turnover | 6.85 | 9.15 | 16.13 | ||
Receivables turnover | 6.27 | 11.81 | 21.45 | ||
Debt ratio | 0.44 | 0.52 | 0.61 | ||
Debt-equity ratio | 0.79 | 1.08 | 1.56 | ||
Equity multiplier | 1.79 | 2.08 | 2.56 | ||
Interest coverage | 5.18 | 8.06 | 9.83 | ||
Profit margin | 4.05% | 6.98% | 9.87% | ||
Return on assets | 6.05% | 10.53% | 15.83% | ||
Return on equity | 9.93% | 16.54% | 28.14% | ||
Output area: | |||||
1) | Calculate all of the ratios listed in the industry table for East Coast Yachts. | ||||
Current ratio | |||||
Quick ratio | |||||
Total asset turnover | |||||
Inventory turnover | |||||
Receivables turnover | |||||
Debt ratio | |||||
Debt-equity ratio | |||||
Equity multiplier | |||||
Interest coverage | |||||
Profit margin | |||||
Return on assets | |||||
Return on equity | |||||
2) | Compare the performance of East Coast Yachts to the industry as a whole. For each ratio, comment on why it might be viewed as positive or negative relative to the industry. Suppose you create an inventory ratio calculated as inventory divided by current liabilities. How do you interpret this ratio? How does East Coast Yachts compare to the industry average? | ||||
Ratio | Positive | Negative | |||
Current ratio | |||||
Quick ratio | |||||
Total asset turnover | |||||
Inventory turnover | |||||
Receivables turnover | |||||
Debt ratio | |||||
Debt-equity ratio | |||||
Equity multiplier | |||||
Interest coverage | |||||
Profit margin | |||||
Return on assets | |||||
Return on equity | |||||
Written response | |||||
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