Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

this is the vertical analysis of Rogers company from 2015 to 2019. you have to write the written analysis of this calculative analysis in 200

this is the vertical analysis of Rogers company from 2015 to 2019. you have to write the written analysis of this calculative analysis in 200 words.image text in transcribed

V7 fx H 1 L M N N S P Q Vertical Analysis 2016 2017 2019 2015 2018 2019 405 494 2304 450 1234 0.04% 6.1496 1.0996 0.00% 6.8896 1.11% 0.0096 6.6796 1.43% 1.2796 7.08% 1.46% 1.3396 6.229 1.24% Inventories 524 101 5117 0.68% 8.9896 0.32% 9.0796 1.3896 13.53% 0.8596 15.3196 0.2796 13.82% 13934 8905 2830 1478 557 275 37.68% 24.8196 7.789 6.8296 37.9396 25.1696 7.6796 6.0396 36.55% 23.7696 8.40% 3.13% 36.91% 22.5796 6.69% 4.20% 37.6496 24.0596 7.64% 3.99% 0.5196 0.0396 13.38% 0.35% 0.03% 13.78% 0.47% 0.01% 12.81% 0.4196 0.00% 12.2396 0.7496 0.0096 10.6096 3923 37019 100.00% 100.00% 100.00% 100.00% 100.0096 A B E F 1 Consolidated Statements of Financial Position (In millions of Canadian dollars) 2 As at December 31 2015 2016 2017 2018 3 Assets 4 Current assets: 5 Cash and cash equivalents 11 0 0 6 Accounts receivable 1792 1949 2035 2259 7 318 315 435 466 B Current portion of contract assets 303 0 0 B20 1052 Other current assets 0 215 414 435 10 Current portion of derivative instruments 198 91 421 270 11 Total current assets 2622 2570 4125 4BBB 12 13 Property, plant and equipment 10997 10749 11143 11780 14 Intangible assets 7243 7130 7244 7205 15 Investments 2271 2174 2561 2134 15 Derivative instruments 1992 170B 953 1339 17 Contract assets 0 o 413 535 18 Other long-term assets 150 98 143 132 19 Deferred tax assets 9 3 0 20 Goodwill 3905 3905 3905 3905 21 22 Total assets 29189 28342 30490 31918 23 24 Liabilities and shareholders' equity 25 Current liabilities: 26 Bank advances 0 71 6 0 27 Short-term borrowings 800 800 1585 2255 2B Accounts payable and accrued liabilities 270B 2783 2931 3052 29 Income tax payable 96 186 62 177 30 Other current liabilities 0 0 132 132 31 Contract liabilities 0 278 233 32 Current portion of provisions 10 134 0 0 33 Unearned revenue 3BB 367 0 0 34 Current portion of long-term debt 1000 750 1756 900 35 Current portion of lease liabilities 0 0 0 36 Current portion of derivative instruments 15 22 133 87 37 Total current liabilities 5017 5113 6883 6836 38 39 Provisions 50 33 35 35 40 Long-term debt 15870 15330 12692 13390 41 Derivative instruments 95 11B 147 22 42 Lease liabilities 0 0 0 43 Other long-term liabilities 455 562 613 546 44 Deferred tax liabilities 2066 1917 2624 2910 45 Total liabilities 23553 23073 22994 23739 46 47 Shareholders' equity 5636 5269 7496 8179 48 49 Total liabilities and shareholders' equity 29189 28342 30490 31918 50 Income Cash + 0 2238 3033 4B 2.7496 9.289 0.3396 2.82% 9.8296 0.66% 5.20% 9.6196 0.2096 7.0696 9.5696 0.55% 6.05% 8.1996 0.1396 141 224 0 0.03% 1.3396 3.4396 0.4796 1.29% 2.6596 0.00% 0.0096 5.76% 0.00% 0.00% 2.8296 0.0096 0.00% 0.0096 0 0 230 50 5964 0.0596 17.1996 0.0896 0.4496 18.04% 22.5796 0.27% 21.42% 0.14% 16.11% 0.1796 54.37% 0.3396 0.1296 54.09% 0.4296 0.11% 41.6396 0.48% 0.1196 41.9596 0.0796 0.1096 43.13% 0.24% 36 15967 90 1495 614 3437 27603 1.5696 7.0896 80.69% 1.9896 6.76% 81.4196 2.01% 8.61% 75.41% 1.7196 9.1296 74.379 1.6696 9.28% 74.5696 9416 19.3196 18.59% 24.5996 25.63% 25.4496 37019 100.00% 100.00% 100.00% 100.00% 100.00% Balance V7 fx H 1 L M N N S P Q Vertical Analysis 2016 2017 2019 2015 2018 2019 405 494 2304 450 1234 0.04% 6.1496 1.0996 0.00% 6.8896 1.11% 0.0096 6.6796 1.43% 1.2796 7.08% 1.46% 1.3396 6.229 1.24% Inventories 524 101 5117 0.68% 8.9896 0.32% 9.0796 1.3896 13.53% 0.8596 15.3196 0.2796 13.82% 13934 8905 2830 1478 557 275 37.68% 24.8196 7.789 6.8296 37.9396 25.1696 7.6796 6.0396 36.55% 23.7696 8.40% 3.13% 36.91% 22.5796 6.69% 4.20% 37.6496 24.0596 7.64% 3.99% 0.5196 0.0396 13.38% 0.35% 0.03% 13.78% 0.47% 0.01% 12.81% 0.4196 0.00% 12.2396 0.7496 0.0096 10.6096 3923 37019 100.00% 100.00% 100.00% 100.00% 100.0096 A B E F 1 Consolidated Statements of Financial Position (In millions of Canadian dollars) 2 As at December 31 2015 2016 2017 2018 3 Assets 4 Current assets: 5 Cash and cash equivalents 11 0 0 6 Accounts receivable 1792 1949 2035 2259 7 318 315 435 466 B Current portion of contract assets 303 0 0 B20 1052 Other current assets 0 215 414 435 10 Current portion of derivative instruments 198 91 421 270 11 Total current assets 2622 2570 4125 4BBB 12 13 Property, plant and equipment 10997 10749 11143 11780 14 Intangible assets 7243 7130 7244 7205 15 Investments 2271 2174 2561 2134 15 Derivative instruments 1992 170B 953 1339 17 Contract assets 0 o 413 535 18 Other long-term assets 150 98 143 132 19 Deferred tax assets 9 3 0 20 Goodwill 3905 3905 3905 3905 21 22 Total assets 29189 28342 30490 31918 23 24 Liabilities and shareholders' equity 25 Current liabilities: 26 Bank advances 0 71 6 0 27 Short-term borrowings 800 800 1585 2255 2B Accounts payable and accrued liabilities 270B 2783 2931 3052 29 Income tax payable 96 186 62 177 30 Other current liabilities 0 0 132 132 31 Contract liabilities 0 278 233 32 Current portion of provisions 10 134 0 0 33 Unearned revenue 3BB 367 0 0 34 Current portion of long-term debt 1000 750 1756 900 35 Current portion of lease liabilities 0 0 0 36 Current portion of derivative instruments 15 22 133 87 37 Total current liabilities 5017 5113 6883 6836 38 39 Provisions 50 33 35 35 40 Long-term debt 15870 15330 12692 13390 41 Derivative instruments 95 11B 147 22 42 Lease liabilities 0 0 0 43 Other long-term liabilities 455 562 613 546 44 Deferred tax liabilities 2066 1917 2624 2910 45 Total liabilities 23553 23073 22994 23739 46 47 Shareholders' equity 5636 5269 7496 8179 48 49 Total liabilities and shareholders' equity 29189 28342 30490 31918 50 Income Cash + 0 2238 3033 4B 2.7496 9.289 0.3396 2.82% 9.8296 0.66% 5.20% 9.6196 0.2096 7.0696 9.5696 0.55% 6.05% 8.1996 0.1396 141 224 0 0.03% 1.3396 3.4396 0.4796 1.29% 2.6596 0.00% 0.0096 5.76% 0.00% 0.00% 2.8296 0.0096 0.00% 0.0096 0 0 230 50 5964 0.0596 17.1996 0.0896 0.4496 18.04% 22.5796 0.27% 21.42% 0.14% 16.11% 0.1796 54.37% 0.3396 0.1296 54.09% 0.4296 0.11% 41.6396 0.48% 0.1196 41.9596 0.0796 0.1096 43.13% 0.24% 36 15967 90 1495 614 3437 27603 1.5696 7.0896 80.69% 1.9896 6.76% 81.4196 2.01% 8.61% 75.41% 1.7196 9.1296 74.379 1.6696 9.28% 74.5696 9416 19.3196 18.59% 24.5996 25.63% 25.4496 37019 100.00% 100.00% 100.00% 100.00% 100.00% Balance

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

Step: 3

blur-text-image

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

Algorithmic Finance A Companion To Data Science

Authors: Christopher Hian-ann Ting

1st Edition

9811238308, 978-9811238307

More Books

Students also viewed these Finance questions

Question

Why are stereotypes so resistant to change?

Answered: 1 week ago