In: Finance
1. Some recent financial statements for Smolira Golf, Inc., follow.
SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 |
||||||||||||||||
2015 | 2016 | 2015 | 2016 | |||||||||||||
Assets | Liabilities and Owners’ Equity | |||||||||||||||
Current assets | Current liabilities | |||||||||||||||
Cash | $ | 2,971 | $ | 2,907 | Accounts payable | $ | 2,193 | $ | 2,680 | |||||||
Accounts receivable | 4,727 | 5,701 | Notes payable | 1,790 | 2,196 | |||||||||||
Inventory | 12,638 | 13,702 | Other | 98 | 115 | |||||||||||
Total | $ | 20,336 | $ | 22,310 | Total | $ | 4,081 | $ | 4,991 | |||||||
Long-term debt | $ | 14,100 | $ | 16,860 | ||||||||||||
Owners’ equity | ||||||||||||||||
Common stock and paid-in surplus | $ | 42,000 | $ | 42,000 | ||||||||||||
Fixed assets | Accumulated retained earnings | 15,694 | 39,696 | |||||||||||||
Net plant and equipment | $ | 55,539 | $ | 81,237 | Total | $ | 57,694 | $ | 81,696 | |||||||
Total assets | $ | 75,875 | $ | 103,547 | Total liabilities and owners’ equity | $ | 75,875 | $ | 103,547 | |||||||
SMOLIRA GOLF, INC. 2016 Income Statement |
||||||
Sales | $ | 188,970 | ||||
Cost of goods sold | 127,003 | |||||
Depreciation | 5,253 | |||||
EBIT | $ | 56,714 | ||||
Interest paid | 1,350 | |||||
Taxable income | $ | 55,364 | ||||
Taxes | 19,377 | |||||
Net income | $ | 35,987 | ||||
Dividends | $ | 11,985 | ||||
Retained earnings | 24,002 | |||||
Find the following financial ratios for Smolira Golf (use year-end figures rather than average values where appropriate): (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. Enter the profitability ratios as a percent.)
2015 | 2016 | |||||
Short-term solvency ratios | ||||||
a. | Current ratio | times | times | |||
b. | Quick ratio | times | times | |||
c. | Cash ratio | times | times | |||
Asset utilization ratios | ||||||
d. | Total asset turnover | times | ||||
e. | Inventory turnover | times | ||||
f. | Receivables turnover | times | ||||
Long-term solvency ratios | ||||||
g. | Total debt ratio | times | times | |||
h. | Debt−equity ratio | times | times | |||
i. | Equity multiplier | times | times | |||
j. | Times interest earned ratio | times | ||||
k. | Cash coverage ratio | times | ||||
Profitability ratios | ||||||
l. | Profit margin | % | ||||
m. | Return on assets | % | ||||
n. | Return on equity | % | ||||
2. Kaleb’s Karate Supply had a profit margin of 12 percent,
sales of $23.8 million, and total assets of $8.8 million.
What was the total asset turnover? (Do not round
intermediate calculations and round your answer to 2 decimal
places, e.g., 32.16.)
Total asset turnover ________ times
If management set a goal of increasing total asset turnover to 2.75
times, what would the new sales figure need to be, assuming no
increase in total assets? (Enter your answer in dollars,
not millions of dollars, e.g., 1,234,567. Do not round intermediate
calculations and round your answer to the nearest whole dollar,
e.g., 32.)
Sales __________ $