Question
Use the following financial statements to answer this question Green Shield Corporation Income statements For years ended December 31, Year 5, and Year 6 ($
Use the following financial statements to answer this question Green Shield Corporation
Income statements
For years ended December 31, Year 5, and Year 6
($ thousands)
Year 5
Year 6
Sales
$818,149
$891,127
COGS and operating expenses
736,646.5
799,339.5
Interest expense
10,912.5
10,421.5
Pretax profit
70,590
81,366
Net income
44,471.5
52,074
Green Shield Corporation
Balance Sheets
At December 31, Year 5 and Year 6
($thousands)
Year 5
Year 6
Assets
Cash
$57,698.5
$35,773
Marketable securities
19,004
21,927
Accounts receivables, net
88,769
91,429.5
Inventories
102,181
128,419
Total current assets
267,652.5
277,548.5
Marketable securities
19,829.5
59,693.5
Property, plant, and equipment, net
769,610.5
816,729
Goodwill
3,275
3,275
Total long-term assets
792,715
879,697.5
Total assets
$1,060,367.5
$1,157,246
Liabilities
Notes payable
$3,925
$6,867
Accounts payable
69,331
77,741
Taxes payable
12,185
6,628
Current maturities of long-term debt
15,220
16,911
Total current liabilities
100,661
108,147
Long-term debt
253,664.5
236,753.5
Pension liabilities
371,889.5
426,118.5
Total long-term liabilities
625,554
662,872
Equity
Common stock
206,891.5
206,891.5
Additional paid-in capital
9,604
9,604
Retained earnings
218,376
270,450.5
Treasury stock
(100,719)
(100,719)
Total stockholders equity
334,152.5
386,227
Total liabilities and equity
$1,060,367.5
$1,157,246
REQUIRED
a) Calculate RNOA b) Calculate RNOA by disaggregating it to its different components c) Evaluate the effect of financial leverage on ROE, is the company taking advantage of debt at its current level or not? Support you answer with detailed calculations as well as explanation.
Green Shield Corporation Income statements For years ended December 31, Year 5, and Year 6 | ||
($ thousands) | Year 5 | Year 6 |
Sales | $818,149 | $891,127 |
COGS and operating expenses | 736,646.5 | 799,339.5 |
Interest expense | 10,912.5 | 10,421.5 |
Pretax profit | 70,590 | 81,366 |
Net income | 44,471.5 | 52,074 |
Green Shield Corporation Balance Sheets At December 31, Year 5 and Year 6 | ||
($thousands) | Year 5 | Year 6 |
Assets |
|
|
Cash | $57,698.5 | $35,773 |
Marketable securities | 19,004 | 21,927 |
Accounts receivables, net | 88,769 | 91,429.5 |
Inventories | 102,181 | 128,419 |
Total current assets | 267,652.5 | 277,548.5 |
Marketable securities | 19,829.5 | 59,693.5 |
Property, plant, and equipment, net | 769,610.5 | 816,729 |
Goodwill | 3,275 | 3,275 |
Total long-term assets | 792,715 | 879,697.5 |
Total assets | $1,060,367.5 | $1,157,246 |
|
|
|
Liabilities |
|
|
Notes payable | $3,925 | $6,867 |
Accounts payable | 69,331 | 77,741 |
Taxes payable | 12,185 | 6,628 |
Current maturities of long-term debt | 15,220 | 16,911 |
Total current liabilities | 100,661 | 108,147 |
Long-term debt | 253,664.5 | 236,753.5 |
Pension liabilities | 371,889.5 | 426,118.5 |
Total long-term liabilities | 625,554 | 662,872 |
|
|
|
Equity |
|
|
Common stock | 206,891.5 | 206,891.5 |
Additional paid-in capital | 9,604 | 9,604 |
Retained earnings | 218,376 | 270,450.5 |
Treasury stock | (100,719) | (100,719) |
Total stockholders equity | 334,152.5 | 386,227 |
|
|
|
Total liabilities and equity | $1,060,367.5 | $1,157,246 |
REQUIRED
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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