Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the following information on Dylan Enterprises for questions: (10 points) Income Statement Revenues $320,000,000 Less: Cost of Goods Sold $162,000,000 Gross Profit $158,000,000 Less:

Use the following information on Dylan Enterprises for questions: (10 points)

Income Statement

Revenues

$320,000,000

Less: Cost of Goods Sold

$162,000,000

Gross Profit

$158,000,000

Less: Operating Expenses

$120,000,000

Less: Depreciation

$11,000,000

Operating Profit

$27,000,000

Less: Interest Expense

$8,500,000

Net Profit Before Taxes

$18,500,000

Less: Taxes

$6,290,000

Net Income

$12,210,000

Earnings Available to Common

$12,210,000

Dividends Paid (60% of EAC)

$7,326,000

Addition to Retained Earnings

$4,884,000

Balance Sheet

Assets

Current Year

Prior Year

Change

Cash

$1,500,000

$3,000,000

($1,500,000)

Marketable Securities

$1,500,000

$3,200,000

($1,700,000)

Accounts Receivable

$57,000,000

$44,000,000

$13,000,000

Inventory

$106,000,000

$99,000,000

$7,000,000

Pre-Paid Expenses

$8,400,000

$11,000,000

($2,600,000)

Total Current Assets

$174,400,000

$160,200,000

$14,200,000

Long-Term Assets

$148,000,000

$154,000,000

($6,000,000)

Total Assets

$322,400,000

$314,200,000

$8,200,000

Liabilities

Current Year

Prior Year

Change

Accounts Payable

$8,716,000

$6,400,000

$2,316,000

Short-Term Debt

$102,000,000

$105,000,000

($3,000,000)

Total Current Liabilities

$110,716,000

$111,400,000

($684,000)

Long-Term Debt (8%)

$115,000,000

$111,000,000

$4,000,000

Total Liabilities

$225,716,000

$222,400,000

$3,316,000

Common Stock ($1 par value)

$2,000,000

$2,000,000

$0

Paid-In Capital

$65,000,000

$65,000,000

$0

Retained Earnings

$24,800,000

$4,884,000

Total Equity

$96,684,000

$91,800,000

$4,884,000

Total Liabilities and Equity

$322,400,000

$314,200,000

$8,200,000

1). What is Dylan's time interest earned (TIE) for the current year? (2 points)

2). What is Dylan's retained earning for the current year? (2 points)

3). Waht is Dylan's days-sales- outstanding (DSO) for the current year? (2 points)

4). DuPont model for profitability & ROE analysis: Calculate current years ROE by showing the value of each individual component. (4 points)

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

Political Economy Of Money And Finance 1999

Authors: Makoto Itoh, Costas Lapavitsas, Makoto Itō

1st Edition

033366521X, 9780333665213

More Books

Students also viewed these Finance questions

Question

Which of these is NOT a type of port on a sensor board?

Answered: 1 week ago