Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net...

	Dec. 31, 2015	Dec. 31, 2014
Assets
Cash and cash equivalents	129,852	593,175
Accounts receivable, net	433,638	279,835
Inventories	783,031	536,714
Prepaid expenses and other current assets	152,242	87,177
Deferred income taxes		52,498
Total current assets	1,498,763	1,549,399
Property and equipment, net	538,531	305,564
Goodwill	585,181	123,256
Intangible assets, net	75,686	26,230
Deferred income taxes	92,157	33,570
Other long-term assets	78,582	57,064
Total assets	2,868,900	2,095,083

Liabilities and Stockholders Equity
Accounts payable	200,460	210,432
Accrued expenses	192,935	147,681
Current maturities of long term-debt	42,000	28,951
Other current liabilities	43,415	34,563
Total current liabilities	478,810	421,627
Long-term debt, net of current maturities	352,000	255,250
Long-term line of credit, noncurrent	275,000	0
Other long-term liabilities	94,868	67,906
Total liabilities	1,200,678	744,783

Stockholders' equity
Additional paid-in capital	636,630	508,350
Retained earnings	1,076,533	856,687
Accumulated other comprehensive loss	-45,013	-14,808
Total stockholders' equity	1,668,150	1,350,229
Total liabilities and stockholders' equity	2,868,828	2,095,012

Under Armour Inc.
Consolidated Statement of Income

		Dec. 31, 2015
Net Revenues		3,963,313
Cost of goods sold		2,057,766
Gross profit		1,905,547
Selling, general and administrative expenses		1,497,000
Income from operations		408,547
Interest expense, net		-14,628
Other expense, net		-7,234
Income before income taxes		386,685
Provision for income taxes		154,112
Net income		232,573

A) Compute its financial leverage (FLEV), Spread, and noncontrolling interest (NCI) ratio for 2015. Recall that NNE = NOPAT - Net income

B) Assume that its return on equity (ROA) for 2015 is 38.95% and its return on net operating assets (RNOA) is 26.58%. Confirm computations to yield the relation: ROE = [RNOA + (FLEV x Spread)] x NCI ratio

C) What do your computations of the nonoperating return imply about the company's use of borrowed funds?

Solutions

Expert Solution

Financial Leverage (FLEV) = Earnings before Interest and Tax (EBIT ) / Earning s before Tax(EBT) – ( Preference Dividend(PD) / 1 – Tax rate)

= (408547 – 7234 ) / 386685 – 0

= 1.038

Spread is the difference between the ask rate and bid rate of the security.

Non Controlling Interest is also known as Minority Interest which is recorded in the equity section of the parent’s company balance sheet.

b) Return on Equity ( ROE) = Net Income / Shareholders EQUITY *100

Non operating return is the return from the portion of the organization’s income that is derived from activities not related to its core business operations.

ekkarill92 answered 8 months ago

Next > < Previous

Related Solutions

Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net...

Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net 433,638 279,835 Inventories 783,031 536,714 Prepaid expenses and other current assets 152,242 87,177 Deferred income taxes 52,498 Total current assets 1,498,763 1,549,399 Property and equipment, net 538,531 305,564 Goodwill 585,181 123,256 Intangible assets, net 75,686 26,230 Deferred income taxes 92,157 33,570 Other long-term assets 78,582 57,064 Total assets 2,868,900 2,095,083 Liabilities and Stockholders Equity Accounts payable 200,460 210,432 Accrued expenses 192,935 147,681 Current maturities...

Dec. 31, 20Y3 Dec. 31, 20Y2 Assets Cash $269,150 $248,070 Accounts receivable (net) 97,500 89,090 Inventories...

Dec. 31, 20Y3 Dec. 31, 20Y2 Assets Cash $269,150 $248,070 Accounts receivable (net) 97,500 89,090 Inventories 275,250 263,780 Investments 0 102,200 Land 141,180 0 Equipment 303,680 233,220 Accumulated depreciation—equipment (71,100) (62,890) Total assets $1,015,660 $873,470 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $183,830 $172,070 Accrued expenses payable (operating expenses) 18,280 22,710 Dividends payable 10,160 7,860 Common stock, $10 par 54,850 42,800 Paid-in capital: Excess of issue price over par-common stock 206,180 118,790 Retained earnings 542,360 509,240 Total liabilities and...

Dec. 31, 20Y6 Dec. 31, 20Y5 Assets Cash $273,020 $256,310 Accounts receivable (net) 98,900 92,060 Inventories...

Dec. 31, 20Y6 Dec. 31, 20Y5 Assets Cash $273,020 $256,310 Accounts receivable (net) 98,900 92,060 Inventories 279,200 272,560 Investments 0 105,590 Land 143,210 0 Equipment 308,050 240,970 Accumulated depreciation-equipment (72,120) (64,980) Total assets $1,030,260 $902,510 Liabilities and Stockholders' Equity Accounts payable $186,480 $177,790 Accrued expenses payable 18,540 23,470 Dividends payable 10,300 8,120 Common stock, $10 par 55,630 44,220 Paid-in capital: Excess of issue price over par-common stock 209,140 122,740 Retained earnings 550,170 526,170 Total liabilities and stockholders’ equity $1,030,260 $902,510...

Dec. 31, Year 2 Dec. 31, Year 1 ASSETS Current assets: Cash and cash equivalents $...

Dec. 31, Year 2 Dec. 31, Year 1 ASSETS Current assets: Cash and cash equivalents $ 92,069 $ 72,634 Accounts receivables, net 55,947 75,492 Inventories 50,784 53,129 Prepaid expenses 12,112 13,057 Total current assets 210,912 214,312 Equipment 145,444 134,312 Less: Accumulated depreciation (50,515) (36,689) Total assets $305,841 $311,935 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 25,466 $ 34,879 Accrued liabilities 40,574 40,722 Total current liabilities 66,040 75,601 Long-term debt 10,422 ...

Devin E Corporation Balance Sheet As of December 31, 2015 2014 Assets: Cash & Cash Equivalents...

Devin E Corporation Balance Sheet As of December 31, 2015 2014 Assets: Cash & Cash Equivalents $41,900 $25,000 Accounts Receivable 24,000 6,250 Inventory 30,000 36,000 Current Assets 95,900 67,250 Land 25,000 10,000 Equipment 42,000 38,500 Less: Accumulated Depreciation (14,000) (7,000) 53,000 41,500 Total Assets 148,900 108,750 Liabilities: Accounts Payable 17,500 22,500 Accrued Salaries Payable 5,500 8,000 Rent Expense Payable 2,200 1,000 Income Tax Payable 6,900 4,000 Current Liabilities 32,100 35,500 Long-term notes payable 50,000 30,000 Total Liabilities 82,100 65,500...

Cash and cash equivalents, Dec. 31 prior year-end $ 45,000 Cash and cash equivalents, Dec. 31...

Cash and cash equivalents, Dec. 31 prior year-end $ 45,000 Cash and cash equivalents, Dec. 31 current year-end 126,540 Cash received as interest 4,500 Cash paid for salaries 130,500 Bonds payable retired by issuing common stock (no gain or loss on retirement) 140,000 Cash paid to retire long-term notes payable 225,000 Cash received from sale of equipment 110,250 Cash received in exchange for six-month note payable 45,000 Land purchased by issuing long-term note payable 81,200 Cash paid for store equipment...

balance sheet 12/31/2014 12/31/2015 Assets Current Assets Cash in bank $ 57,000 $ 65,000 Accounts receivable 75,00

balance sheet 12/31/2014 12/31/2015 Assets Current Assets Cash in bank $ 57,000 $ 65,000 Accounts receivable 75,000 82,000 Inventory 66,000 75,000 Prepaid expenses 6,000 8,000 Total Current Assets $ 204,000 $ 230,000 Fixed Assets Machinery & equipment $ 25,200 $ 18,000 Total Fixed Assets (net of depreciation) $ 25,200 $ 18,000 TOTAL Assets $ 229,200 $ 248,000 Liabilities and Equity Current Liabilities Accounts payable $ 89,000 $ 90,000 Total Current Liabilities $ 89,000 $ 90,000 Long-term Debt Bank loans payable $ 62,000 $ 50,000 Total Long-term Debt $ 62,000 $ 50,000 Total Liabilities $ 151,000 $ 140,000 Owners' Equity 78,200...

Assets 2019 2018 Amount Cash & equivalents $20,000.00 Cash & equivalents $10,000.00 Accounts Receivable $15,000.00 Accounts...

Assets 2019 2018 Amount Cash & equivalents $20,000.00 Cash & equivalents $10,000.00 Accounts Receivable $15,000.00 Accounts Receivable $25,000.00 Inventory $10,000.00 Inventory $15,000.00 Total current assets $45,000.00 Total current assets $50,000.00 Net Plant and equipment $50,000.00 Net Plant and equipment $60,000.00 Total assets $95,000.00 Total assets $110,000.00 Liabilities and equity Liabilities and equity Accounts payable $5,000.00 Accounts payable $7,000.00 Accruals $2,000.00 Accruals $3,000.00 Notes payable $10,000.00 Notes payable $5,000.00 Total current liabilities $17,000.00 Total current liabilities $15,000.00 Long term debts $25,000.00...

1 Dec. 31, 20Y8 Dec. 31, 20Y7 2 Assets 3 Cash $146,480.00 $179,640.00 4 Accounts receivable...

1 Dec. 31, 20Y8 Dec. 31, 20Y7 2 Assets 3 Cash $146,480.00 $179,640.00 4 Accounts receivable (net) 225,010.00 241,920.00 5 Inventories 321,600.00 298,870.00 6 Prepaid expenses 13,030.00 10,420.00 7 Equipment 654,380.00 537,900.00 8 Accumulated depreciation-equipment (169,970.00) (133,130.00) 9 Total assets $1,190,530.00 $1,135,620.00 10 Liabilities and Stockholders’ Equity 11 Accounts payable (merchandise creditors) $240,960.00 $236,720.00 12 Mortgage note payable 0.00 335,410.00 13 Common stock, $10 par 510,000.00 247,000.00 14 Paid-in capital: Excess of issue price over par—common stock 430,000.00 310,000.00 15...

Cash and cash equivalents balance, December 31, 2014 $ 38,000 Cash and cash equivalents balance, December...

Cash and cash equivalents balance, December 31, 2014 $ 38,000 Cash and cash equivalents balance, December 31, 2015 106,856 Cash received as interest 3,800 Cash paid for salaries 110,200 Bonds payable retired by issuing common stock (no gain or loss on retirement) 170,000 Cash paid to retire long-term notes payable 190,000 Cash received from sale of equipment 93,100 Cash received in exchange for six-month note payable 38,000 Land purchased by issuing long-term note payable 98,600 Cash paid for store equipment...

Subjects