{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

chap 3 - Chapter 3 Analysis of Financial Statements Answers...

Info icon This preview shows pages 1–6. Sign up to view the full content.

View Full Document Right Arrow Icon
Answers and Solutions: 3 - 1 Chapter 3 Analysis of Financial Statements
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
3-1 DSO = 40 days; S = $7,300,000; AR = ? DSO = 365 S AR 40 = /365 000 , 300 , 7 $ AR 40 = AR/$20,000 AR = $800,000. 3-2 A/E = 2.4; D/A = ? 58.33%. = 0.5833 = A D 2.4 1 - 1 = A D E A 1 - 1 = A D 3-3 ROA = 10%; PM = 2%; ROE = 15%; S/TA = ?; TA/E = ? ROA = NI/A; PM = NI/S; ROE = NI/E. ROA = PM × S/TA NI/A = NI/S × S/TA 10% = 2% × S/TA S/TA = 5. ROE = PM × S/TA × TA/E NI/E = NI/S × S/TA × TA/E 15% = 2% × 5 × TA/E 15% = 10% × TA/E TA/E = 1.5. 3-4 TA = $10,000,000,000; CL = $1,000,000,000; LT debt = $3,000,000,000; CE = $6,000,000,000; Shares outstanding = 800,000,000; P 0 = $32; M/B = ? Book value = 000 , 000 , 800 000 , 000 , 000 , 6 $ = $7.50. Answers and Solutions: 3 - 2 SOLUTIONS TO END-OF-CHAPTER PROBLEMS .
Image of page 2
M/B = 50 . 7 $ 00 . 32 $ = 4.2667. 3-5 TA = $12,000,000,000; T = 40%; EBIT/TA = 15%; ROA = 5%; TIE = ? 000 , 000 , 000 , 12 $ EBIT = 0.15 EBIT = $1,800,000,000. 000 , 000 , 000 , 12 $ NI = 0.05 NI = $600,000,000. Now use the income statement format to determine interest so you can calculate the firm’s TIE ratio. EBIT $1,800,000,000 See above. INT 800,000,000 EBT $1,000,000,000 EBT = $600,000,000/0.6 Taxes (40%) 400,000,000 NI $ 600,000,000 See above. TIE = EBIT/INT = $1,800,000,000/$800,000,000 = 2.25. 3-6 We are given ROA = 3% and Sales/Total assets = 1.5 × . From Du Pont equation: ROA = Profit margin × Total assets turnover 3% = Profit margin(1.5) Profit margin = 3%/1.5 = 2%. We can also calculate the company’s debt ratio in a similar manner, given the facts of the problem. We are given ROA(NI/A) and ROE(NI/E); if we use the reciprocal of ROE we have the following equation: . 40% = 0.40 = 0.60 - 1 = A D . 60% = A E 0.05 1 3% = A E so , A E - 1 = A D and NI E A NI = A E × × Answers and Solutions: 3 - 3 INT = EBIT – EBT = $1,800,000,000 -
Image of page 3

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Alternatively, ROE = ROA × EM 5% = 3% × EM EM = 5%/3% = 5/3 = TA/E. Take reciprocal: E/TA = 3/5 = 60%; therefore, D/A = 1 - 0.60 = 0.40 = 40%. Thus, the firm’s profit margin = 2% and its debt ratio = 40%. 3-7 Present current ratio = $525,000 $1,312,500 = 2.5. Minimum current ratio = NP + $525,000 NP + $1,312,500 = 2.0. $1,312,500 + NP = $1,050,000 + 2 NP NP = $262,500. Short-term debt can increase by a maximum of $262,500 without violating a 2 to 1 current ratio, assuming that the entire increase in notes payable is used to increase current assets. Since we assumed that the additional funds would be used to increase inventory, the inventory account will increase to $637,500 and current assets will total $1,575,000. 3-8 TIE = EBIT/INT, so find EBIT and INT. Interest = $500,000 × 0.1 = $50,000. Net income = $2,000,000 × 0.05 = $100,000. Pre-tax income (EBT) = $100,000/(1 - T) = $100,000/0.7 = $142,857. EBIT = EBT + Interest = $142,857 + $50,000 = $192,857. TIE = $192,857/$50,000 = 3.86 × . 3-9 TA = $30,000,000,000; EBIT/TA = 20%; TIE = 8; DA = $3,200,000,000; Lease payments = $2,000,000,000; Principal payments = $1,000,000,000; EBITDA coverage = ? EBIT/$30,000,000,000 = 0.2 EBIT = $6,000,000,000. Answers and Solutions: 3 - 4
Image of page 4
8 = EBIT/INT 8 = $6,000,000,000/INT INT = $750,000,000. EBITDA = EBIT + DA = $6,000,000,000 + $3,200,000,000 = $9,200,000,000. EBITDA coverage ratio = pmts Lease pmts Princ. INT payments Lease EBITDA + + + = 000 , 000 , 000 , 2 $ 000 , 000 , 000 , 1 $ 000 , 000 , 750 $ 000 , 000 , 000 , 2 $ 000 , 000 , 200 , 9 $ + + + = 000 , 000 , 750 , 3 $ 000 , 000 , 200 , 11 $ = 2.9867. 3-10 ROE = Profit margin × TA turnover × Equity multiplier = NI/Sales × Sales/TA × TA/Equity. Now we need to determine the inputs for the equation from the data that were given. On the left we set up an income statement, and we put numbers in it on the right: Sales (given) $10,000,000 - Cost na EBIT (given) $ 1,000,000 - INT (given) 300,000 EBT $ 700,000 - Taxes (34%) 238,000 NI $ 462,000 Now we can use some ratios to get some more data: Total assets turnover = 2 = S/TA; TA = S/2 = $10,000,000/2 = $5,000,000.
Image of page 5

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 6
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern