Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Using the financial statement data provided in Exhibits 2, 3, and 4, match the 9 companies with their industry. Also, i need to explain why.
Using the financial statement data provided in Exhibits 2, 3, and 4, match the 9 companies with their industry. Also, i need to explain why.
The 9 industries are:
Discount airline
commercial bank
computer software company
large integrated oil and gas company
mobile phone service operator
R&D based pharmaceutical manufacturer
Retail grocery company
R&D based semiconductor manufacturer
Exhibit 4. Selected Financial Ratios (three-year average of values for 2011-2013) Company 1 2 3 4 5 6 7 8 9 LIQUIDITY RATIOS Cash & Market Sec to Total Assets Acid Test Ratio Current Ratio 0.01 0.52 0.71 0.09 1.80 4.02 0.21 1.67 2.32 0.17 1.15 1.54 0.52 2.41 2.61 0.17 0.70 0.88 0.10 0.87 0.91 0.04 0.20 0.87 0.03 0.63 0.92 ASSET MANAGEMENT Day's Receivable Day's Inventory Asset Turnover 37.35 67.77 26.01 63.34 7.52 341.92 117.78 264.40 0.47 0.77 0.65 0.68 80.88 37.57 0.55 7.57 3,208.07 12.50 1,342.81 0.90 0.06 5.10 46.27 2.31 31.30 16.66 1.23 FINANCIAL LEVERAGE Long-term Debt to Total Assets Long-term Debt to Stockholders' Equity Coverage Ratio 0.26 0.22 0.14 0.17 0.11 0.17 0.13 0.27 0.05 0.04 0.00 0.01 0.06 0.03 0.07 0.44 0.13 0.05 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.57 PROFITABILITY Gross Margin Ratio Return on Sales Return on Assets Return on Equity 0.08 0.04 0.11 0.70 0.21 0.16 0.31 0.75 0.21 0.14 0.22 0.84 0.19 0.13 0.29 0.77 0.26 0.14 0.26 0.23 0.03 0.02 0.06 0.87 0.20 0.01 0.11 0.26 0.04 0.08 0.20 0.19 0.09 0.12 0.23 DUPONT ANALYSIS Return on Equity = 0.11 Return on Sales 0.08 * Asset Turnover 0.47 * Leverage 2.84 Source: Standard & Poor's Capital IQ Net Advantage. 0.31 0.21 0.77 1.98 0.22 0.21 0.65 1.59 0.29 0.19 0.68 2.27 0.26 0.26 0.55 1.85 0.06 0.03 0.90 2.64 0.11 0.20 0.06 9.05 0.20 0.04 2.31 2.52 0.23 0.09 1.23 1.98 Exhibit 3. Common-Sized Balance Sheet (all items scaled by total assets) ASSETS Cash & Short-Term Investments Net Receivables Inventories Prepaid Expenses Other Current Assets Total Current Assets Gross Plant, Property & Equipment Accumulated Depreciation Net Plant, Property & Equipment Investments at Equity Other Investments Intangibles Deferred Charges Other Assets TOTAL ASSETS 1 2 1.4% 8.7% 4.8% 14.2% 0.4% 21.6% 0.4% 3.7% 1.4% 3.0% 8.4% 51.2% 98.2% 25.7% -58.3% -13.5% 40.0% 12.2% 1.5% #VALUE! #VALUE! #VALUE! 47.6% 34.7% 0.0% 0.0% 2.6% 1.9% 100.0% 100.0% 3 4 5 6 7 8 9 21.4% 17.4% 51.9% 16.6% 10.4% 3.6% 2.8% 4.7% 11.8% 12.2% 1.9% 55.1% 3.2% 10.6% 5.3% 7.6% 1.3% 2.4% 3.0% 21.5% 4.5% 0.0% #VALUE! 0.0% #VALUE! 0.0% #VALUE! 0.0% 4.8% 2.3% 3.8% 2.5% #VALUE! 1.0% 1.6% 36.1% 39.1% 69.2% 23.3% 68.5% 29.3% 19.5% 79.8% 43.7% 15.9% 104.8% #VALUE! 85.0% 122.3% 46.3% -21.0% -8.8% -36.5% #VALUE! -27.3% -54.6% 33.5% 22.7% 7.1% 68.3% -0.8% 57.7% 67.7% 1.5% #VALUE! #VALUE! 0.0% 0.7% #VALUE! 8.4% 7.8% 17.3% 8.0% 0.3% 22.2% 0.0% 2.0% 19.2% 13.8% 14.0% 6.0% 3.3% 10.1% #VALUE! 0.0% 0.0% 0.0% 0.0% #VALUE! #VALUE! 1.9% 7.0% 1.6% 2.1% #VALUE! 2.9% 2.4% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 8.4% 5.3% LIABILITIES Accounts Payable Notes Payable & Other ST Borrowings Current Portion of LT Debt Total Current Debt Income Taxes Payable Accrued Expenses Other Current Liabilities Total Other Current Liabilities Total Current Liabilities Long Term Debt Deferred Taxes & Investment Tax Credit Other Liabilities TOTAL LIABILITIES Redeemable Non-controlling Interest EQUITY Preferred Stock - Redeemable Preferred Stock - Nonredeemable Total Preferred Stock Common Stock Capital Surplus Retained Earnings Less: Treasury Stock Common Equity Shareholders Equity--Parent Nonredeemable Non-controlling Interest STOCKHOLDERS EQUITY TOTAL TOTAL LIABILITIES & EQUITY 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 3.9% 3.5% 3.7% 3.3% 3.7% 5.3% 70.4% 18.7% 11.6% 0.0% 0.1% 0.3% 0.0% 0.4% 0.0% 3.8% 3.1% 2.1% 1.5% 0.0% 0.0% 2.5% 1.0% 2.8% 1.1% 2.1% 0.5% 1.5% 0.2% 0.3% 2.5% 1.4% 2.8% 4.9% 5.1% 2.7% 0.5% 0.8% 0.0% 0.6% 0.5% 0.5% #VALUE! 0.7% 3.0% 3.5% 8.2% 9.2% #VALUE! 3.0% 5.4% #VALUE! 8.9% #VALUE! 2.5% 0.1% 2.4% 19.0% 18.0% 12.5% #VALUE! 0.4% 3.9% 6.0% 8.4% 211.6% 19.0% 20.9% 18.0% #VALUE! 9.3% 3.9% 11.9% 12.8% 15.6% 25.4% 26.6% 26.5% 75.3% 33.8% 21.1% 24.0% 22.1% 13.3% 14.7% 9.9% 14.7% 22.2% 2.4% 11.0% 4.0% 4.2% #VALUE! 1.4% 15.0% 0.4% 2.3% 11.3% 17.7% 9.8% 4.2% 15.5% 8.0% 6.0% 1.6% 14.5% 64.6% 48.7% 37.2% 55.6% 45.9% 62.1% 88.9% 59.9% 49.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.9% 0.0% 0.0% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.9% #VALUE! #VALUE! 2.4% 0.8% 0.0% 2.1% 0.0% 4.3% 0.6% 0.2% 2.9% 33.3% 1.896 23.4% 14.4% 47.0% 6.5% 4.1% 1.6% 11.6% 69.9% 39.3% 37.0% 7.0% 30.7% 5.7% 35.5% 103.9% -12.1% -21.2% #VALUE! -9.1% #VALUE! -3.8% -0.4% #VALUE! -58.0% 35.2% 51.3% 62.8% 44.4% 54.1% 37.9% 10.1% 37.2% 48.8% 35.2% 51.3% 62.8% 44.4% 54.1% 37.9% 11.0% 37.2% 48.8% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 2.5% 1.8% 35.4% 51.3% 62.8% 44.496 54.1% 37.9% 11.1% 39.7% 50.7% 100.0% 100.0% 100.0% 100.0% 100,0% 100.0% 100.0% 100.0% 100,0% 0.0% 0.0% Exhibit 2. Common-Sized Income Statement tall items scaled by sales) Company 1 2 3 4 5 6 7 8 9 Sales 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Cost of Goods Sold 42.9% 30.3% 25.2% 15.6% 22.7% 77.3% 12.6% 73.6% 80.7% Gross Profit 57.1% 69.7% 74.8% 84.4% 77.3% 22.7% 87.4% 26.4% 19.3% Selling, General, & Administrative Exp. 27.1% 37.2% 33.1% 54.8% 38.0% 11.9% 38.1% 19.1% 3.8% Operating Income before Depreciation 30.1% 32.5% 41.7% 29.6% 39.3% 10.7% 49.3% 7.3% 15.5% Depreciation, Depletion & Amortization 14.3% 1.8% 13.5% 5.5% 4.3% 4.8% 3.1% 1.8% 3.9% Operating Profit 15.7% 30.8% 28.1% 24.1% 35.0% 5.9% 46.2% 5.5% 11.6% Interest Expense 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Non-Operating Income/Expense 1.0% 0.3% 1.1% 0.5% 1.0% 0.1% -13.4% 0.5% 4.9% Special Items -2.2% -0.1% -0.3% 0.1% -3.0% -0.8% -1.0% 0.0% 0.5% Pretax Income 11.7% 30.0% 28.2% 23.8% 32.4% 4.3% 31.8% 5.4% 16.8% Total Income Taxes 3.8% 9.4% 7.3% 5.1% 6.8% 1.7% 10.1% 1.7% 6.9% Income Before Extraordinary Items & Non-controlling Interest 7.9% 20.5% 21.0% 18.8% 25.5% 2.6% 21.7% 3.7% 9.9% Net Income 7.7% 20.5% 21.0% 18.8% 25.5% 2.6% 20.2% 3.5% 9.5% Source: Standard & Poor's Capital IQ Net Advantage. Exhibit 4. Selected Financial Ratios (three-year average of values for 2011-2013) Company 1 2 3 4 5 6 7 8 9 LIQUIDITY RATIOS Cash & Market Sec to Total Assets Acid Test Ratio Current Ratio 0.01 0.52 0.71 0.09 1.80 4.02 0.21 1.67 2.32 0.17 1.15 1.54 0.52 2.41 2.61 0.17 0.70 0.88 0.10 0.87 0.91 0.04 0.20 0.87 0.03 0.63 0.92 ASSET MANAGEMENT Day's Receivable Day's Inventory Asset Turnover 37.35 67.77 26.01 63.34 7.52 341.92 117.78 264.40 0.47 0.77 0.65 0.68 80.88 37.57 0.55 7.57 3,208.07 12.50 1,342.81 0.90 0.06 5.10 46.27 2.31 31.30 16.66 1.23 FINANCIAL LEVERAGE Long-term Debt to Total Assets Long-term Debt to Stockholders' Equity Coverage Ratio 0.26 0.22 0.14 0.17 0.11 0.17 0.13 0.27 0.05 0.04 0.00 0.01 0.06 0.03 0.07 0.44 0.13 0.05 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.57 PROFITABILITY Gross Margin Ratio Return on Sales Return on Assets Return on Equity 0.08 0.04 0.11 0.70 0.21 0.16 0.31 0.75 0.21 0.14 0.22 0.84 0.19 0.13 0.29 0.77 0.26 0.14 0.26 0.23 0.03 0.02 0.06 0.87 0.20 0.01 0.11 0.26 0.04 0.08 0.20 0.19 0.09 0.12 0.23 DUPONT ANALYSIS Return on Equity = 0.11 Return on Sales 0.08 * Asset Turnover 0.47 * Leverage 2.84 Source: Standard & Poor's Capital IQ Net Advantage. 0.31 0.21 0.77 1.98 0.22 0.21 0.65 1.59 0.29 0.19 0.68 2.27 0.26 0.26 0.55 1.85 0.06 0.03 0.90 2.64 0.11 0.20 0.06 9.05 0.20 0.04 2.31 2.52 0.23 0.09 1.23 1.98 Exhibit 3. Common-Sized Balance Sheet (all items scaled by total assets) ASSETS Cash & Short-Term Investments Net Receivables Inventories Prepaid Expenses Other Current Assets Total Current Assets Gross Plant, Property & Equipment Accumulated Depreciation Net Plant, Property & Equipment Investments at Equity Other Investments Intangibles Deferred Charges Other Assets TOTAL ASSETS 1 2 1.4% 8.7% 4.8% 14.2% 0.4% 21.6% 0.4% 3.7% 1.4% 3.0% 8.4% 51.2% 98.2% 25.7% -58.3% -13.5% 40.0% 12.2% 1.5% #VALUE! #VALUE! #VALUE! 47.6% 34.7% 0.0% 0.0% 2.6% 1.9% 100.0% 100.0% 3 4 5 6 7 8 9 21.4% 17.4% 51.9% 16.6% 10.4% 3.6% 2.8% 4.7% 11.8% 12.2% 1.9% 55.1% 3.2% 10.6% 5.3% 7.6% 1.3% 2.4% 3.0% 21.5% 4.5% 0.0% #VALUE! 0.0% #VALUE! 0.0% #VALUE! 0.0% 4.8% 2.3% 3.8% 2.5% #VALUE! 1.0% 1.6% 36.1% 39.1% 69.2% 23.3% 68.5% 29.3% 19.5% 79.8% 43.7% 15.9% 104.8% #VALUE! 85.0% 122.3% 46.3% -21.0% -8.8% -36.5% #VALUE! -27.3% -54.6% 33.5% 22.7% 7.1% 68.3% -0.8% 57.7% 67.7% 1.5% #VALUE! #VALUE! 0.0% 0.7% #VALUE! 8.4% 7.8% 17.3% 8.0% 0.3% 22.2% 0.0% 2.0% 19.2% 13.8% 14.0% 6.0% 3.3% 10.1% #VALUE! 0.0% 0.0% 0.0% 0.0% #VALUE! #VALUE! 1.9% 7.0% 1.6% 2.1% #VALUE! 2.9% 2.4% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 8.4% 5.3% LIABILITIES Accounts Payable Notes Payable & Other ST Borrowings Current Portion of LT Debt Total Current Debt Income Taxes Payable Accrued Expenses Other Current Liabilities Total Other Current Liabilities Total Current Liabilities Long Term Debt Deferred Taxes & Investment Tax Credit Other Liabilities TOTAL LIABILITIES Redeemable Non-controlling Interest EQUITY Preferred Stock - Redeemable Preferred Stock - Nonredeemable Total Preferred Stock Common Stock Capital Surplus Retained Earnings Less: Treasury Stock Common Equity Shareholders Equity--Parent Nonredeemable Non-controlling Interest STOCKHOLDERS EQUITY TOTAL TOTAL LIABILITIES & EQUITY 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 3.9% 3.5% 3.7% 3.3% 3.7% 5.3% 70.4% 18.7% 11.6% 0.0% 0.1% 0.3% 0.0% 0.4% 0.0% 3.8% 3.1% 2.1% 1.5% 0.0% 0.0% 2.5% 1.0% 2.8% 1.1% 2.1% 0.5% 1.5% 0.2% 0.3% 2.5% 1.4% 2.8% 4.9% 5.1% 2.7% 0.5% 0.8% 0.0% 0.6% 0.5% 0.5% #VALUE! 0.7% 3.0% 3.5% 8.2% 9.2% #VALUE! 3.0% 5.4% #VALUE! 8.9% #VALUE! 2.5% 0.1% 2.4% 19.0% 18.0% 12.5% #VALUE! 0.4% 3.9% 6.0% 8.4% 211.6% 19.0% 20.9% 18.0% #VALUE! 9.3% 3.9% 11.9% 12.8% 15.6% 25.4% 26.6% 26.5% 75.3% 33.8% 21.1% 24.0% 22.1% 13.3% 14.7% 9.9% 14.7% 22.2% 2.4% 11.0% 4.0% 4.2% #VALUE! 1.4% 15.0% 0.4% 2.3% 11.3% 17.7% 9.8% 4.2% 15.5% 8.0% 6.0% 1.6% 14.5% 64.6% 48.7% 37.2% 55.6% 45.9% 62.1% 88.9% 59.9% 49.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.9% 0.0% 0.0% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.9% #VALUE! #VALUE! 2.4% 0.8% 0.0% 2.1% 0.0% 4.3% 0.6% 0.2% 2.9% 33.3% 1.896 23.4% 14.4% 47.0% 6.5% 4.1% 1.6% 11.6% 69.9% 39.3% 37.0% 7.0% 30.7% 5.7% 35.5% 103.9% -12.1% -21.2% #VALUE! -9.1% #VALUE! -3.8% -0.4% #VALUE! -58.0% 35.2% 51.3% 62.8% 44.4% 54.1% 37.9% 10.1% 37.2% 48.8% 35.2% 51.3% 62.8% 44.4% 54.1% 37.9% 11.0% 37.2% 48.8% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 2.5% 1.8% 35.4% 51.3% 62.8% 44.496 54.1% 37.9% 11.1% 39.7% 50.7% 100.0% 100.0% 100.0% 100.0% 100,0% 100.0% 100.0% 100.0% 100,0% 0.0% 0.0% Exhibit 2. Common-Sized Income Statement tall items scaled by sales) Company 1 2 3 4 5 6 7 8 9 Sales 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Cost of Goods Sold 42.9% 30.3% 25.2% 15.6% 22.7% 77.3% 12.6% 73.6% 80.7% Gross Profit 57.1% 69.7% 74.8% 84.4% 77.3% 22.7% 87.4% 26.4% 19.3% Selling, General, & Administrative Exp. 27.1% 37.2% 33.1% 54.8% 38.0% 11.9% 38.1% 19.1% 3.8% Operating Income before Depreciation 30.1% 32.5% 41.7% 29.6% 39.3% 10.7% 49.3% 7.3% 15.5% Depreciation, Depletion & Amortization 14.3% 1.8% 13.5% 5.5% 4.3% 4.8% 3.1% 1.8% 3.9% Operating Profit 15.7% 30.8% 28.1% 24.1% 35.0% 5.9% 46.2% 5.5% 11.6% Interest Expense 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Non-Operating Income/Expense 1.0% 0.3% 1.1% 0.5% 1.0% 0.1% -13.4% 0.5% 4.9% Special Items -2.2% -0.1% -0.3% 0.1% -3.0% -0.8% -1.0% 0.0% 0.5% Pretax Income 11.7% 30.0% 28.2% 23.8% 32.4% 4.3% 31.8% 5.4% 16.8% Total Income Taxes 3.8% 9.4% 7.3% 5.1% 6.8% 1.7% 10.1% 1.7% 6.9% Income Before Extraordinary Items & Non-controlling Interest 7.9% 20.5% 21.0% 18.8% 25.5% 2.6% 21.7% 3.7% 9.9% Net Income 7.7% 20.5% 21.0% 18.8% 25.5% 2.6% 20.2% 3.5% 9.5% Source: Standard & Poor's Capital IQ Net AdvantageStep 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