The balance sheet and income statement shown below are for James Madison Inc. Note that the firm has no amortization charges, it does not lease any assets, none of its debt must be retired during the next 5 years, and the notes payable will be rolled over. (SHOW YOUR WORK)
Balance Sheet (Millions of $) |
|
Assets |
2019 |
Cash and securities |
$ 1,554.0 |
Accounts receivable |
9,660.0 |
Inventories |
13,440.0 |
Total current assets |
$24,654.0 |
Net plant and equipment |
17,346.0 |
Total assets |
$42,000.0 |
Liabilities and Equity |
|
Accounts payable |
$ 7,980.0 |
Notes payable |
5,880.0 |
Accruals |
4,620.0 |
Total current liabilities |
$18,480.0 |
Long-term bonds |
10,920.0 |
Total debt |
$29,400.0 |
Common stock |
3,360.0 |
Retained earnings |
9,240.0 |
Total common equity |
$12,600.0 |
Total liabilities and equity |
$42,000.0 |
Income Statement (Millions of $) |
2019 |
Net sales |
$58,800.0 |
Operating costs except depr'n |
$54,978.0 |
Depreciation |
$ 1,029.0 |
Earnings bef int and taxes (EBIT) |
$ 2,793.0 |
Less interest |
1,050.0 |
Earnings before taxes (EBT) |
$ 1,743.0 |
Taxes |
$ 610.1 |
Net income |
$ 1,133.0 |
Other data: |
|
Shares outstanding (millions) |
175.00 |
Common dividends |
$ 509.83 |
Int rate on notes payable & L-T bonds |
6.25% |
Federal plus state income tax rate |
35% |
Year-end stock price |
$77.69 |
1) Current ratio = Current Assets/Current liabilities
= $24,654/$18,480
Current ratio = 1.33 times
2). Quick ratio = (Current Assets - Inventories)/Current liabilities
Quick ratio = ($24,654 - $13,440)/$18,480
Quick ratio = 0.61 times
3). Days Sales Outstanding = (Average receivables/net Sales)*360
Days Sales Outstanding = ($9660/$58,800)*360
Days Sales Outstanding = 59.14 days
4) EBITDA coverage = EBITDA/Interest Expenses
where, EBITDA = EBIT + Depreciation = $2793 + $1029 = $3822
EBITDA coverage = $3822/$1050 = 3.64 times
5) Return on Equity(ROE) = Net income/Total equity
ROE = $1133/$12,600
ROE = 8.99%
6) Return on Asset(ROA) = Net income/Total Assets
ROA = $1133/$42,000
ROA = 2.70%
If you need any clarification, you can ask in comments.
If you like my answer, then please up-vote as it will be motivating
Get Answers For Free
Most questions answered within 1 hours.