08 Apr Analyzing Profitability – From the textbook – Financial Analysis with Microsoft Excel Read Chapter 3 Review PPT Chapter 3. ***ATTACHED Using you
Analyzing Profitability –
From the textbook – Financial Analysis with Microsoft Excel
Read Chapter 3
Review PPT Chapter 3. ***ATTACHED
Using your financial statements from Southwest Airlines in Week 2, calculate the following ratios : ***ATTACHED (Professor comments to fix it: For your internet exercise, you need to follow the rules for Common Sized statements – also referred to as a vertical analysis. You need to make the sales = to 100% and it will be the denominator to everything on the income statement. Total Assets will be the denominator on the balance sheet.)
Gross Profit Margin, Operating Profit Margin, Current Ratio,
From the Red Company Software Materials –
Drilling down into the Dupont Analysis
Read Red Company Chapter 4 pages 35-57. ***ATTACHED
Watch the videos at the Red Company website on the Dupont Analysis (04A, 04B, 04C)
URL: https://www.youtube.com/watch?v=qRBHfpyTDU8
Complete Homework EX 4-1 through 4-10
-
Answersheet-week2KarishmaSagar2.xlsx
-
FAME9Chapter31.pptx
-
4-Drilling-DownIntoDuPontAnalysis.pdf
-
RedCompanyChapter4HomeworkForm.xls
-
ScreenShot2022-03-23at1.40.00PM.png
-
ScreenShot2022-03-23at1.41.43PM.png
-
ScreenShot2022-03-23at1.42.24PM.png
-
ScreenShot2022-03-23at1.42.52PM.png
-
ScreenShot2022-03-23at1.42.11PM.png
Red Company Homework
| Enter your answers below – numbers only with | ||||
| 2017 | 2016 | |||
| EX2-1 | % of net sales | % of net sales | ||
| 1 | Cost of Sales | 63.20% | 63.40% | |
| 2 | Gross profit | 36.70% | 36.50% | |
| 3 | selling, general, and admin expense | 22.50% | 22.50% | |
| 4 | operating earnings | 14.17% | 13.97% | |
| 5 | net earnings | 10.60% | 9.65% | |
| B. | Discuss which line item (Cost of sales or selling, general and administrative expense) helped to increase the operating earnings and net earnings as a % of Net Sales from 2016 to 2017 | This helped operating earnings and net earnings as a percent of sales go up from 2016 to 2017, because the cost of sales was a little less in 2017. This helped. | ||
| 2017 | 2016 | |||
| EX 2-2 | % of net sales | % of net sales | ||
| 1 | Total receivables, net | 12.25% | 11.79% | |
| 2 | Inventories, net | 22% | 22.17% | |
| 3 | Accounts payable | 14.17% | 13.61% | |
| 4 | Retained earnings | 7.50% | 7.88% | |
| 5 | Total stockholders' equity | 41.31% | 39.72% | |
| B. | Did liabilities or equity finance more of Toro's Total assets in 2017? | liabilities | ||
| 2017 | 2016 | |||
| EX-2-3 | % of net sales | % of net sales | ||
| 1 | Net sales | 4.72% | 0.05% | |
| 2 | Cost of sales | 4.21% | 2.40% | |
| 3 | Gross profit | 5.28% | 4.69% | |
| 4 | selling, general, and admin expense | 4.72% | 0.62% | |
| 5 | net earnings | 18.89% | 14.58% | |
| B. | Coment on the percent change in gross profit from 2016 to 2017 compared to the percent change in net sales from 2016 to 2017 | It is the percentage change in net sales from 2016 to 2017. Even though net sales have gone up a lot from last year compared to gross profit. | ||
| 2017 | 2016 | |||
| EX2-4 | % of net sales | % of net sales | ||
| 1 | Total receivables, net | $19,808 | 12.13% | |
| 2 | Inventories, net | $21,958 | 7.15% | |
| 3 | Accounts payable | $37,084 | 21.23% | |
| 4 | Retained Earnings | $54,285 | 11.30% | |
| B. | Comment on the percent change in inventory from 2016 to 2017 compared to the percent change in cost of sales from 2016 to 2017 | When you compare the percentage changes in inventory from 2016 to 2017 to the percentage changes in cost of sales from 2016 to 2017, you see that inventory changed more than cost of sales changed. | ||
Internet Exercise
| Big RockCandy Mountain Mining Co. | ||||
| Income Statement | ||||
| For the Year Ended Dec. 31,2020 | ||||
| 2020 | 2019 | |||
| Sales | 412,500 | 398,600 | ||
| Cost of Goods Sold | 318,786 | 315,300 | ||
| Gross Profit | 93,714 | 83,300 | =B5-B6 | |
| Selling and G&A Expenses | 26,250 | 24,550 | ||
| Other Expenses | 1,210 | 1,245 | ||
| Depreciation Expense | 29,800 | 29,652 | ||
| EBIT | 36,454 | 27,853 | =B7-SUM(B8:B10) | |
| Interest Expense | 8,582 | 8,457 | ||
| Earnings Before Taxes | 27,872 | 19,396 | =B11-B12 | |
| Taxes | 6,968 | 4,849 | =B13*B18 | |
| Netlncome | 20,904 | 14,547 | =B13-B14 | |
| Notes: | ||||
| Tax Rate | 0.25 | 0.25 | ||
| Shares | 52,100 | 52,100 | ||
| EPS | $0.40 | $0.40 | ||
| Big Rock Candy Mountain Mining Co. | ||||
| Balance Sheet | ||||
| As of Dec. 31,2020 | ||||
| Assets | 2020 | 2019 | ||
| Cash | 16,435 | 11,596 | ||
| Accounts Receivable | 45,896 | 47,404 | ||
| Marketable Securities | 3,656 | 619 | ||
| Inventory | 52,397 | 54,599 | ||
| Total Current Assets | 118,384 | 114,218 | =SUM(B5:B8) | |
| Gross Fixed Assets | 436,573 | 397,023 | ||
| Accumulated Depreciation | 87,450 | 57,650 | ||
| Net Plant & Equipment | 349,123 | 339,373 | =B10-B11 | |
| Total Assets | 467,507 | 453,591 | =B9+B12 | |
| Liabilities and Owner's Equity | ||||
| Accounts Payable | 37,752 | 36,819 | ||
| Accured Expenses | 3,183 | 3,085 | ||
| Total Current Liabilities | 40,935 | 39,904 | =SUM(B15:B16) | |
| Long-term Debt | 170,562 | 178,581 | ||
| Total Liabilities | 211,497 | 218,485 | =B17+B18 | |
| Common Stock | 58,664 | 58,664 | ||
| Additional Paid-In-Capital | 136,807 | 136,807 | ||
| Retained Earnings | 60,539 | 39,635 | ||
| Total Shareholder's Equity | 256,010 | 235,106 | =SUM(B20:B22) | |
| Total Liabilities and Owner's Equity | 467,507 | 453,591 | =B19+B23 | |
| Big Rock Candy Mountain Mining Co. | ||||
| Common Size Income Statement | ||||
| For the years 2019 and 2020 | ||||
| Income Statement | Common Size Income Statement | |||
| 2020 | 2019 | 2020 | 2019 | |
| Sales | 412,500.00 | 398,600.00 | 100.00% | 100.00% |
| Cost of Goods | 318,786.00 | 315,300.00 | 77.28% | 79.10% |
| Gross Profit | 93,714.00 | 83,300.00 | 22.72% | 20.90% |
| Depreciation | 29,800.00 | 29,652.00 | 7.22% | 7.44% |
| Selling & Admin. Expense | 26,250.00 | 24,550.00 | 6.36% | 6.16% |
| Other Operating Expense ___ | 1,210.00 | 1,245.00 | 0.29% | 0.31% |
| Net Operating Income | 36,454.00 | 27,853.00 | 8.84% | 6.99% |
| Interest Expense | 8,582.00 | 8,457.00 | 2.08% | 2.12% |
| Earnings Before Taxes | 27,872.00 | 19,396.00 | 6.76% | 4.87% |
| Taxes | 6,968.00 | 4,849.00 | 1.69% | 1.22% |
| Net Income | 20,904.00 | 14,547.00 | 5.07% | 3.65% |
| New Smyrna Surf Shop | ||||
| Statement of Cash Flows | ||||
| For the Year 2020 | ||||
| Cash Flows from Operations | ||||
| Net Income | 120.540.00 | |||
| Depreciation Expense | 7,148 | |||
| Change in Accounts Receivable | (11,248) | |||
| Change in Inventories | (8,276) | |||
| Change in Accounts Payable | 1,589 | |||
| Total Cash Flows from Operations | 109,753.00 | |||
| Cash Flows from Investing | ||||
| Change in fixed assets | (41,704) | |||
| Total Cash Flows from Investing | S (41,704) | |||
| Cash Flows from Financing | ||||
| Change in Notes Payable | (3,025) | |||
| Change in Long-Term Debt | 755 | |||
| Change in Common Stock | – | |||
| Change in Paid-In Capital | – | |||
| Cash Dividends | (60,000) | |||
| Total Cash Flows from Financing | (62,270.00) | |||
| Net Change in Cash Balance | 5,779.00 | |||
| Check answer against Balance Sheet | ||||
| Beginning Cash From Balance Sheet | 15,187 | |||
| Ending Cash From Balance Sheet | 20,966 | |||
| Net Change in Cash Balance | 5,779.00 | |||
,
Chapter 3
Financial Statement Analysis Tools
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Analysis Tools Covered in this Chapter
In this chapter will see:
How to calculate many financial ratios
How to use financial ratios to make predictions about potential bankruptcy
How to calculate the economic profit (as opposed to net income) that a firm earned in a period
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Financial Ratios
Financial ratios are simply comparisons of two financial statement items
These comparisons help us to draw conclusions about the financial health of the firm that aren’t immediately obvious by looking at the raw values (e.g., net income may be positive, but what matters is how large it is relative to sales, assets, or equity)
We will calculate five categories of ratios:
Liquidity ratios
Efficiency ratios
Leverage ratios
Coverage ratios
Profitability ratios
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Liquidity Ratios
Liquidity ratios describe the ability of a firm to meets its short-term obligations by comparing current assets to current liabilities
Current assets will be converted to cash which will then be used to retire current liabilities
For both ratios, higher values are indicative of a higher probability of being able to pay off short-term debts
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Efficiency Ratios
Efficiency ratios, also called asset management ratios, provide information about how well the company is using its assets to generate sales
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Leverage Ratios (1 of 2)
Leverage ratios describe the degree to which the firm uses debt in its capital structure
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Leverage Ratios (2 of 2)
Generally, lower leverage ratios are preferred though a reasonable amount of debt is usually considered to be a good thing
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Coverage Ratios
Coverage ratios describe the quantity of funds available to “cover” certain expenses, particularly interest expense (though this is not the only one)
We generally prefer higher coverage ratios as that indicates a level of debt that is easy for the firm to service
Timothy R. Mayes, Financial Analysis with Microsoft Excel, 9th Edition. © 2021 Cengage. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or i
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteEdu. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
Do you need help with this question?
Get assignment help from WriteEdu.com Paper Writing Website and forget about your problems.
WriteEdu provides custom & cheap essay writing 100% original, plagiarism free essays, assignments & dissertations.
With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers.
Chat with us today! We are always waiting to answer all your questions.