Question
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
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