Question: Chapter 2 Problem 13 a. Use the spreadsheet to calculate as many of the companys Profitability, Turnover-Control, and Leverage and Liquidity ratios as you can
| Chapter 2 Problem 13 | ||||||||
| a. Use the spreadsheet to calculate as many of the companys Profitability, Turnover-Control, and Leverage and | ||||||||
| Liquidity ratios as you can for these years (see Table 2.5 in text for a list of possible ratios). | ||||||||
| b. What do these ratios suggest about the companys performance over this period? | ||||||||
| ANNUAL BALANCE SHEET | ||||||||
| ($ MILLIONS) | ||||||||
| MENS WEARHOUSE INC | ||||||||
| Jan10 | Jan09 | Jan08 | Jan07 | Jan06 | ||||
| ASSETS | ||||||||
| Cash & Short-Term Investments | 186.018 | 104.533 | 99.367 | 179.694 | 263.001 | |||
| Net Receivables | 16.745 | 40.662 | 24.872 | 17.018 | 19.276 | |||
| Inventories | 431.492 | 440.099 | 492.423 | 448.586 | 416.603 | |||
| Prepaid Expenses | 26.603 | 27.179 | 0.000 | 0.000 | ||||
| Other Current Assets | 74.075 | 19.718 | 27.154 | 35.531 | 30.732 | |||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| Total Current Assets | 708.330 | 631.615 | 670.995 | 680.829 | 729.612 | |||
| Gross Plant, Property & Equipment | 885.981 | 865.084 | 669.340 | 611.957 | ||||
| Accumulated Depreciation | 498.509 | 454.917 | 379.700 | 342.371 | ||||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| Net Plant, Property & Equipment | 344.746 | 387.472 | 410.167 | 289.640 | 269.586 | |||
| Intangibles | 59.414 | 65.268 | 75.609 | 61.765 | 63.073 | |||
| Other Assets | 119.616 | 103.375 | 99.696 | 64.718 | 61.003 | |||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| TOTAL ASSETS | 1,232.106 | 1,187.730 | 1,256.467 | 1,096.952 | 1,123.274 | |||
| LIABILITIES | ||||||||
| Long Term Debt Due In One Year | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | |||
| Accounts Payable | 83.052 | 108.800 | 146.713 | 111.213 | 125.064 | |||
| Taxes Payable | 23.936 | 0.019 | 5.590 | 19.676 | 21.086 | |||
| Accrued Expenses | 66.542 | 70.222 | 75.458 | 72.531 | ||||
| Other Current Liabilities | 117.047 | 44.862 | 54.730 | 19.791 | 19.404 | |||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| Total Current Liabilities | 224.035 | 220.223 | 277.255 | 226.138 | 238.085 | |||
| Long Term Debt | 43.491 | 62.916 | 92.399 | 72.967 | 207.750 | |||
| Deferred Taxes | 2.700 | 4.000 | 12.200 | 24.400 | ||||
| Other Liabilities | 62.236 | 59.743 | 66.876 | 31.875 | 25.506 | |||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| TOTAL LIABILITIES | 329.762 | 345.582 | 440.530 | 343.180 | 495.741 | |||
| EQUITY | ||||||||
| Common Stock | 0.705 | 0.700 | 0.696 | 0.691 | 0.671 | |||
| Capital Surplus | 327.742 | 315.404 | 305.209 | 286.120 | 255.214 | |||
| Retained Earnings | 986.523 | 938.580 | 923.713 | 775.857 | 641.558 | |||
| Less: Treasury Stock | 412.626 | 412.536 | 413.681 | 308.896 | 269.910 | |||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| TOTAL EQUITY | 902.344 | 842.148 | 815.937 | 753.772 | 627.533 | |||
| ------------------ | ------------------ | ------------------ | ------------------ | -------------- | ||||
| TOTAL LIABILITIES & EQUITY | 1,232.106 | 1,187.730 | 1,256.467 | 1,096.952 | 1,123.274 | |||
| Common Shares Outstanding | 52.288 | 51.918 | 51.479 | 53.919 | 53.069 | |||
| ANNUAL INCOME STATEMENT | ||||||||
| (MILLIONS, EXCEPT PER SHARE) | ||||||||
| Jan10 | Jan09 | Jan08 | Jan07 | Jan06 | ||||
| Sales | 1,909.575 | 1,972.418 | 2,112.558 | 1,882.064 | 1,724.898 | |||
| Cost of Goods Sold | 1,025.759 | 1,031.241 | 1,062.205 | 1,004.972 | 965.889 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Gross Profit | 883.816 | 941.177 | 1,050.353 | 877.092 | 759.009 | |||
| Selling, General, & Administrative Exp. | 732.722 | 757.073 | 741.405 | 591.767 | 531.839 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Operating Income Before Deprec. | 151.094 | 184.104 | 308.948 | 285.325 | 227.170 | |||
| Depreciation,Depletion,&Amortization | 86.090 | 90.665 | 80.296 | 61.387 | 61.874 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Operating Profit | 65.004 | 93.439 | 228.652 | 223.938 | 165.296 | |||
| Interest Expense | 0.332 | 4.300 | 5.046 | 9.216 | 5.888 | |||
| Non-Operating Income/Expense | 0.000 | 2.592 | 5.987 | 9.786 | 3.280 | |||
| Special Items | 3.200 | (2.968) | 0.000 | 0.000 | 0.000 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Pretax Income | 67.872 | 88.763 | 229.593 | 224.508 | 162.688 | |||
| Total Income Taxes | 22.364 | 29.919 | 82.552 | 75.933 | 58.785 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Income Before Extraordinary | ||||||||
| Items & Discontinued Operations | 45.508 | 58.844 | 147.041 | 148.575 | 103.903 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Savings Due to Common Stock Equiv. | (0.834) | 0.000 | 0.000 | 0.000 | 0.000 | |||
| ------------------- | ------------------ | ------------------ | ------------------ | --------------- | ||||
| Adjusted Net Income | 44.674 | 58.844 | 147.041 | 148.575 | 103.903 | |||
| EPS Basic from Operations | 0.820 | 1.180 | 2.760 | 2.710 | 2.010 | |||
| EPS Diluted from Operations | 0.820 | 1.170 | 2.730 | 2.620 | 1.950 | |||
| Dividends Per Share | 0.280 | 0.280 | 0.230 | 0.200 | 0.000 | |||
| Com Shares for Basic EPS | 52.280 | 51.645 | 53.258 | 53.111 | 53.753 | |||
| Com Shares for Diluted EPS | 52.280 | 51.944 | 53.890 | 54.749 | 55.365 | |||
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
