Complete the partial financial statements and calculate the missing financial ratios$.$ ?All financial ratios using balance sheet numbers were calculated using Year $12$ ?ending balances instead of average balances.

Transcribed Image Text:

Income Statement ($ in millions) Operating revenue Operating expenses Operating income (EBIT) Interest expense Income before income tax expenses (EBT) Income tax expense (benefit) Net income Balance Sheet ($ in millions) Total assets with excess assets Total current liabilities Total debt Preferred stock Common stock (equity) Total liabilities and stockholders' equity Financial Ratios Return on assets Return on investment Return on equity Unlevered profit margin Total asset utilization (turnover) Levered profit margin (to common) Financial leverage factor Other Information Constant income tax rate Preferred stock dividend rate Change in preferred stock at end of Year 12 Preferred stock dividends Year 12 30,000 ?-1 ?-2 ?-3 ?-4 ?-5 ?-6 Year 12 ?-7 ?-8 ?-9 ?-10 ?-11 ?-12 Year 12 17.50% 19.40% ?-13 14% ?-14 10.80% 2.938 Year 12 30% 9% 1,000 432 Income Statement ($ in millions) Operating revenue Operating expenses Operating income (EBIT) Interest expense Income before income tax expenses (EBT) Income tax expense (benefit) Net income Balance Sheet ($ in millions) Total assets with excess assets Total current liabilities Total debt Preferred stock Common stock (equity) Total liabilities and stockholders' equity Financial Ratios Return on assets Return on investment Return on equity Unlevered profit margin Total asset utilization (turnover) Levered profit margin (to common) Financial leverage factor Other Information Constant income tax rate Preferred stock dividend rate Change in preferred stock at end of Year 12 Preferred stock dividends Year 12 30,000 ?-1 ?-2 ?-3 ?-4 ?-5 ?-6 Year 12 ?-7 ?-8 ?-9 ?-10 ?-11 ?-12 Year 12 17.50% 19.40% ?-13 14% ?-14 10.80% 2.938 Year 12 30% 9% 1,000 432