KH 4340 Lecture Notes - Lecture 12: Opportunity Cost, Retained Earnings, Preferred Stock
Document Summary
Get access
Related Documents
Related Questions
Debt Management Ratios
Financial statements for Remington Inc. follow.
RemingtonInc. | |||||
ConsolidatedStatements of Income | |||||
(In thousands exceptper share amounts) | |||||
2013 | 2012 | 2011 | |||
Net sales | $ 7,245,088 | $ 6,944,296 | $ 6,149,218 | ||
Cost of goods sold | (5,286,253) | (4,953,556) | (4,355,675) | ||
Gross margin | $ 1,958,835 | $ 1,990,740 | $ 1,793,543 | ||
General and administrativeexpenses | (1,259,896) | (1,202,042) | (1,080,843) | ||
Special and nonrecurring items | 2,617 | - | - | ||
Operating income | $ 701,556 | $ 788,698 | $ 712,700 | ||
Interest expense | (63,685) | (62,398) | (63,927) | ||
Other income | 7,308 | 10,080 | 11,529 | ||
Gain on sale of investments | - | 9,117 | - | ||
Income before income taxes | $ 645,179 | $ 745,497 | $ 660,302 | ||
Provision for income taxes | 254,000 | 290,000 | 257,000 | ||
Net income | $ 391,179 | $ 455,497 | $ 403,302 | ||
Net income per share | $1.08 | $1.25 | $1.11 |
RemingtonInc. | ||||||
ConsolidatedBalance Sheets | ||||||
(In thousands) | ||||||
ASSETS | Dec. 31,2013 | Dec. 31,2012 | ||||
Current assets: | ||||||
Cashand equivalents | $ 320,558 | $ 41,235 | ||||
Accounts receivable | 1,056,911 | 837,377 | ||||
Inventories | 733,700 | 803,707 | ||||
Other | 109,456 | 101,811 | ||||
Total current assets | $2,220,625 | $1,784,130 | ||||
Property and equipment, net | 1,666,588 | 1,813,948 | ||||
Other assets | 205,342 | 248,372 | ||||
Total assets | $4,092,555 | $3,846,450 | ||||
LIABILITIES ANDSTOCKHOLDERS' EQUITY | ||||||
Currentliabilities: | ||||||
Accounts payable | $ 250,363 | $ 309,092 | ||||
Accrued expenses | 347,892 | 274,220 | ||||
Other current liabilities | 15,700 | - | ||||
Income taxes | 93,489 | 137,466 | ||||
Total current liabilities | $ 707,444 | $ 720,778 | ||||
Long-term debt | $ 650,000 | $ 541,639 | ||||
Deferred income taxes | 275,101 | 274,844 | ||||
Other long-term liabilities | 61,267 | 41,572 | ||||
Total liabilities | $1,693,812 | $1,578,833 | ||||
Stockholders'equity: | ||||||
Common and preferred stock | $ 189,727 | $ 189,727 | ||||
Additional paid-in capital | 128,906 | 127,776 | ||||
Retained earnings | 2,397,112 | 2,136,794 | ||||
$2,715,745 | $2,454,297 | |||||
Less: Treasury stock, at cost | (317,002) | (186,680) | ||||
Total stockholders' equity | 2,398,743 | $2,267,617 | ||||
Total liabilities and stockholders'equity | 4,092,555 | $3,846,450 |
Required:
Using Remington's financial statements as shown above, respondto the following requirements.
1. Compute the five debt management ratios for2012 and 2013. Round your answers to two decimal places.
2013 | 2012 | |
Times interest earned | ||
Debt to equity ratio | ||
Debt to total assets ratio | ||
Long-term debt to equity ratio | ||
Long-term debt to total assetsratio |
2. Conceptual Connection: Indicate whether theratios have changed significantly from 2012 to 2013.
Select All the ratios decreased,Times interest earned ratiodecreased, other ratios did not change by much., Debt to equityratio decreased, other ratios did not change by much., Debt tototal assets ratio decreased, other ratios did not change by much,Long-term-debt to equity ratio decreased, other ratios did notchange by much, Long-term-debt to total assets ratio decreased,other ratios did not change by much.
B. Do the ratios suggest that Remington is more or less riskyfor long-term creditors at December 31, 2013, than at December 31,2012? Explain.
SelectMore risky for long-term creditors Less risky forlong-term creditors
Given the financial statements for Jones Corporation and SmithCorporation:
JONES CORPORATION | |||||||
Current Assets | Liabilities | ||||||
Cash | $ | 22,000 | Accounts payable | $ | 127,000 | ||
Accounts receivable | 81,100 | Bonds payable (long term) | 85,600 | ||||
Inventory | 50,000 | ||||||
Long-Term Assets | Stockholders' Equity | ||||||
Gross fixed assets | $ | 526,000 | Common stock | $ | 150,000 | ||
Less: Accumulated depreciation | 150,700 | Paid-in capital | 70,000 | ||||
Net fixed assets* | 375,300 | Retained earnings | 95,800 | ||||
Total assets | $ | 528,400 | Total liabilities and equity | $ | 528,400 | ||
Sales (on credit) | $ | 1,326,000 |
Cost of goods sold | 790,000 | |
Gross profit | $ | 536,000 |
Selling and administrative expenseâ | 304,000 | |
Depreciation expense | 59,800 | |
Operating profit | $ | 172,200 |
Interest expense | 14,500 | |
Earnings before taxes | $ | 157,700 |
Tax expense | 99,600 | |
Net income | $ | 58,100 |
*Use net fixed assets in computing fixed asset turnover.
â Includes $13,500 in lease payments.
SMITH CORPORATION | |||||||
Current Assets | Liabilities | ||||||
Cash | $ | 38,400 | Accounts payable | $ | 83,300 | ||
Marketable securities | 12,700 | Bonds payable (long term) | 217,000 | ||||
Accounts receivable | 74,300 | ||||||
Inventory | 83,700 | ||||||
Long-Term Assets | Stockholders' Equity | ||||||
Gross fixed assets | $ | 504,000 | Common stock | $ | 75,000 | ||
Less: Accumulated depreciation | 255,800 | Paid-in capital | 30,000 | ||||
Net fixed assets* | 248,200 | Retained earnings | 52,000 | ||||
Total assets | $ | 457,300 | Total liabilities and equity | $ | 457,300 | ||
*Use net fixed assets in computing fixed asset turnover.
SMITH CORPORATION | ||
Sales (on credit) | $ | 1,100,000 |
Cost of goods sold | 640,000 | |
Gross profit | $ | 460,000 |
Selling and administrative expenseâ | 272,000 | |
Depreciation expense | 56,500 | |
Operating profit | $ | 131,500 |
Interest expense | 24,300 | |
Earnings before taxes | $ | 107,200 |
Tax expense | 56,500 | |
Net income | $ | 50,700 |
â Includes $13,500 in lease payments.
a. Compute the following ratios. (Use a360-day year. Do not round intermediate calculations. Input yourprofit margin, return on assets, return on equity, and debt tototal assets answers as a percent rounded to 2 decimal places.Round all other answers to 2 decimal places.)
|
MINI CASE: CASTILLO PRODUCTS COMPANY
The Castillo Products Company was started in 2011. The company manufactures components for personal decision assistant (PDA) products and for other handheld electronic products. A difficult operating year, 2012, was followed by a profitable 2013. The founders (Cindy and Rob Castillo) are interested in estimating their cost of financial capital since they are expecting to secure additional external financing to support planned growth.
Short-term bank loans are available at an 8 percent interest rate. Cindy and Rob believe that the cost of obtaining long-term debt and equity capital will be somewhat higher. The real interest rate is estimated to be 2 percent and a long-run inflation premium is estimated at 3 percent. The interest rate on long-term government bonds is 7 percent. A default-risk premium on long-term debt is estimated at 6 percent; plus Castillo Products is expecting to have to pay a liquidity premium of 3 percent due to the illiquidity associated with its long-term debt. The market risk premium on large-firm common stocks over the rate on long-term government bonds is estimated to be 6 percent. Cindy and Rob expect that equity investors in their venture will require an additional investment risk premium estimated at two times the market risk premium on large-firm common stocks.
Following are income statements and balance sheets for the Castillo Products Company for 2012 and 2013.
Castillo Products Company
2012 | 2013 | |
Net sales | $900,000 | $1,500,000 |
Cost of goods sold | 540,000 | 900,000 |
Gross profit | 360,000 | 600,000 |
Marketing | 90,000 | 150,000 |
General and administrative | 250,000 | 250,000 |
Depreciation | 40,000 | 40,000 |
EBIT | -20,000 | 160,000 |
Interest | 45,000 | 60,000 |
Earnings before taxes | -65,000 | 100,000 |
Income taxes | 0 | 25,000 |
Net income (loss) | -$ 65,000 | $ 75,000 |
2012 | 2013 | |
Cash | $ 50,000 | $ 20,000 |
Accounts receivable | 200,000 | 280,000 |
Inventories | 400,000 | 500,000 |
Total current assets | 650,000 | 800,000 |
Gross fixed assets | 450,000 | 540,000 |
Accumulated depreciation | -100,000 | -140,000 |
Net fixed assets | 350,000 | 400,000 |
Total assets | $1,000,000 | $1,200,000 |
Accounts payable | $ 130,000 | $ 160,000 |
Accruals | 50,000 | 70,000 |
Bank loan | 90,000 | 100,000 |
Total current liabilities | 270,000 | 330,000 |
Long-term debt | 300,000 | 400,000 |
Common stock (.05 par) | 150,000 | 150,000 |
Additional paid-in-capital | 200,000 | 200,000 |
Retained earnings | 80,000 | 120,000 |
Total liabilities and equity | $1,000,000 | $1,200,000 |
E.Cindy and Rob estimate that the market value of the common equity in the venture is $900,000 at the end of 2013. The market values of interest-bearing debt are judged to be the same as the recorded book values at the end of 2013. Estimate the market value-based weighted average cost of capital for Castillo Products.
F.Would you recommend to Cindy and Rob that they use the book value-based WACC estimate or the market value-based WACC estimate for planning purposes? Why?