Question
The nine companies contained in MS Excel file are drawn from the following nine industries: (i) Aerospace (airplane manufacturer) (ii) Airline (iii) Chemical & pharmaceutical
The nine companies contained in MS Excel file are drawn from the following nine industries:
(i) Aerospace (airplane manufacturer)
(ii) Airline
(iii) Chemical & pharmaceutical
(iv) Computer software
(v) Consumer foods
(vi) Department store
(vii) Consumer finance (consumer commercial bank)
(viii) Newspaper publishing
(ix) Electrical utility
Company | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
Cash & short-term. invest. | 2% | 13% | 37% | 1% | 1% | 3% | 1% | 22% | 6% |
A/R | 17% | 8% | 22% | 28% | 23% | 5% | 11% | 16% | 8% |
Inventory | 15% | 52% | 15% | 23% | 14% | 2% | 2% | 0% | 5% |
Other current assets | 6% | 0% | 5% | 1% | 4% | 2% | 2% | 1% | 0% |
Total current assets | 40% | 73% | 79% | 53% | 42% | 12% | 16% | 39% | 19% |
PPE (gross) | 86% | 40% | 26% | 44% | 63% | 112% | 65% | 1% | 106% |
Less: acc. Depre. | -50% | -19% | -8% | -15% | -23% | -45% | -28% | 0% | -34% |
Investments | 3% | 1% | 0% | 0% | 3% | 14% | 16% | 55% | 0% |
Intangibles | 21% | 5% | 3% | 18% | 15% | 7% | 31% | 5% | 9% |
Total assets | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
Trade payable | 11% | 21% | 22% | 13% | 26% | 7% | 11% | n/a | 20% |
Debt payable | 4% | 0% | 3% | 6% | 4% | 6% | 2% | 46% | 4% |
Other current liab. | 9% | 43% | 0% | 0% | 1% | 4% | 1% | 16% | 8% |
Total curr. liab. | 24% | 64% | 25% | 19% | 31% | 17% | 14% | 62% | 32% |
LT debt | 20% | 5% | 12% | 27% | 23% | 34% | 24% | 27% | 21% |
Other liab. | 16% | 0% | 1% | 21% | 16% | 12% | 13% | 5% | 12% |
Total liab. | 60% | 69% | 38% | 67% | 70% | 63% | 51% | 94% | 65% |
Equity | 40% | 31% | 62% | 33% | 30% | 37% | 49% | 6% | 35% |
Total liab. & equity | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
Common-size I/S | |||||||||
Company | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
Sales | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
COGS | 58% | 81% | 58% | 63% | 52% | 0% | 59% | 0% | 0% |
Operating expense | 21% | 7% | 24% | 28% | 33% | 84% | 29% | 55% | 91% |
R&D | 7% | 5% | 9% | 0% | 1% | n/a | 0% | 0% | 0% |
Advertising | 3% | 0% | 3% | 2% | 5% | n/a | n/a | 0% | 2% |
Operating income | 11% | 7% | 6% | 7% | 9% | 16% | 12% | 45% | 7% |
Net interest expense | 1% | -1% | 0% | 2% | 2% | 6% | 3% | 41% | 1% |
Icome before tax | 10% | 8% | 6% | 5% | 7% | 10% | 9% | 4% | 6%
|
Required:
a. Based on the common-size financial statements (available in separate Excel sheet), match each company to its industry. (Hint 1: Try to find the obvious one first. For example, company 8 must be in consumer finance industry, since the company has high level of cash, short-term debt payable & interest expenses relative to revenue, with no trade payable, no cost of sales, no R&D, and no advertising expenses); (Hint 2: For electrical utility industry, consider hydraulic electrical company that has no cost of goods sold); (Hint 3: I would try to group the companies by specific characteristics like high R&D, zero COGS, etc.)
b. Briefly discuss the balance sheet and income statement characteristics that enabled you to identify the industry to which each company belonged. Keep in mind that these common-size financial statements are not from most recent years. In other words, try to identify the particular characteristics of each industry like R&D, advertising, PPE, etc.
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