Ratios and Financial Planning at East Coast Yachts Dan Ervin was recently hired by East Coast...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Ratios and Financial Planning at East Coast Yachts Dan Ervin was recently hired by East Coast Yachts to assist the company with its short-term financial planning and also to evaluate the company's financial performance. Dan graduated from college five years ago with a finance degree, and he has been employed in the treasury department of a Fortune 500 company since then. East Coast Yachts was founded 10 years ago by Larissa Warren. The company's operations are located near Hilton Head Island, South Carolina, and the company is structured as an LLC. The company has manufactured custom midsize, high-performance yachts for clients over this period, and its products have received high reviews for safety and reliability. The company's yachts also have recently received the highest award for customer satisfaction. The yachts are primarily purchased by wealthy individuals for pleasure use. Occasionally, a yacht is manufactured for purchase by a company for business purposes. The custom yacht industry is fragmented with a number of manufacturers. As with any industry, there are market leaders, but the diverse nature of the industry ensures that no manufacturer dominates the market. The competition in the market, as well as the product cost, >ensures that attention to detail is a necessity. For example, East Coast Yachts will spend 80 to 100 hours on hand-buffing the stainless steel stem-iron, which is the metal cap on the yacht's bow that conceivably could collide with a dock or another boat. EAST COAST YACHTS 2022 Income Statement EAST COAST YACHTS Balance Sheet as of December 31, 2022 Assets Liabilities and Equity Sales Cost of goods sold Current assets Current liabilities $185,250,000 Cash $ 2,891,400 Accounts payable $ 5,582,200 136,125,000 Other expenses Depreciation Accounts receivable 5,201,500 Notes payable 12,621,500 22,169,000 Inventory 5,832,100 Total $ 18,203,700 6,054,000 Total $ 13.925.000 Earnings before interest and taxes (EBIT) $ 20,902,000 Fixed assets Long-term debt $ 32,100,000 Interest 3,336,000 Net plant and equipment $ 89,303,400 Taxable income $ 17,566,000 Shareholders' equity Taxes (21%) 3,688,860 Net income $ 13,877,140 Dividends $6,340,000 Additions to retained earnings 7,537,140 Common stock $ 4,912,000 Retained earnings Total equity $ 52,924,700 Total assets $103,228,400 Total liabilities and equity $103,228,400 48,012,700 Yacht Industry Ratios Lower Quartile Median Upper Quartile Current ratio .50 1.43 1.89 Quick ratio .21 .38 .62 Total asset turnover .68 .85 1.38 Inventory turnover 6.85 9.15 16.13 Receivables turnover 6.27 11.81 21.45 Debt ratio .44 .52 .61 Debt-equity ratio .79 1.08 1.56 Equity multiplier 1.79 2.08 2.56 Interest coverage 5.18 8.06 9.83 Profit margin 4.05% 6.98% 9.87% Return on assets 6.05% 10.53% 15.83% Return on equity 9.93% 16.54% 28.14% To get Dan started with his analyses, Larissa has provided the financial statements. Dan has gathered the industry ratios for the Page 84 yacht manufacturing industry. 1. Calculate all of the ratios listed in the industry table for East Coast Yachts. 2. Compare the performance of East Coast Yachts to the industry as a whole. For each ratio, comment on why it might be viewed as positive or negative relative to the industry. Suppose you create an inventory ratio calculated as inventory divided by current liabilities. How do you interpret this ratio? How does East Coast Yachts compare to the industry average? 3. Calculate the sustainable growth rate of East Coast Yachts. Calculate EFN and prepare pro forma income statements and balance sheets assuming growth at precisely this rate. Recalculate the ratios in the previous question. What do you observe? 4. East Coast Yachts is unlikely to be willing to raise external equity capital, in part because the owners don't want to dilute their existing ownership and control positions. However, East Coast Yachts is planning for a growth rate of 20 percent next year. What are your conclusions and recommendations about the feasibility of East Coast's expansion plans? 5. Most assets can be increased as a percentage of sales. For example, cash can be increased by any amount. However, fixed assets often must be increased in specific amounts because it is impossible to buy part of a new plant or machine. In this case, a company has a "staircase" or "lumpy" fixed cost structure. Assume that East Coast Yachts is currently producing at 100 percent of capacity. As a result, to expand production, the company must set up an entirely new line at a cost of $25 million. Calculate the new EFN with this assumption. What does this imply about capacity utilization for East Coast Yachts next year? Ratios and Financial Planning at East Coast Yachts Dan Ervin was recently hired by East Coast Yachts to assist the company with its short-term financial planning and also to evaluate the company's financial performance. Dan graduated from college five years ago with a finance degree, and he has been employed in the treasury department of a Fortune 500 company since then. East Coast Yachts was founded 10 years ago by Larissa Warren. The company's operations are located near Hilton Head Island, South Carolina, and the company is structured as an LLC. The company has manufactured custom midsize, high-performance yachts for clients over this period, and its products have received high reviews for safety and reliability. The company's yachts also have recently received the highest award for customer satisfaction. The yachts are primarily purchased by wealthy individuals for pleasure use. Occasionally, a yacht is manufactured for purchase by a company for business purposes. The custom yacht industry is fragmented with a number of manufacturers. As with any industry, there are market leaders, but the diverse nature of the industry ensures that no manufacturer dominates the market. The competition in the market, as well as the product cost, >ensures that attention to detail is a necessity. For example, East Coast Yachts will spend 80 to 100 hours on hand-buffing the stainless steel stem-iron, which is the metal cap on the yacht's bow that conceivably could collide with a dock or another boat. EAST COAST YACHTS 2022 Income Statement EAST COAST YACHTS Balance Sheet as of December 31, 2022 Assets Liabilities and Equity Sales Cost of goods sold Current assets Current liabilities $185,250,000 Cash $ 2,891,400 Accounts payable $ 5,582,200 136,125,000 Other expenses Depreciation Accounts receivable 5,201,500 Notes payable 12,621,500 22,169,000 Inventory 5,832,100 Total $ 18,203,700 6,054,000 Total $ 13.925.000 Earnings before interest and taxes (EBIT) $ 20,902,000 Fixed assets Long-term debt $ 32,100,000 Interest 3,336,000 Net plant and equipment $ 89,303,400 Taxable income $ 17,566,000 Shareholders' equity Taxes (21%) 3,688,860 Net income $ 13,877,140 Dividends $6,340,000 Additions to retained earnings 7,537,140 Common stock $ 4,912,000 Retained earnings Total equity $ 52,924,700 Total assets $103,228,400 Total liabilities and equity $103,228,400 48,012,700 Yacht Industry Ratios Lower Quartile Median Upper Quartile Current ratio .50 1.43 1.89 Quick ratio .21 .38 .62 Total asset turnover .68 .85 1.38 Inventory turnover 6.85 9.15 16.13 Receivables turnover 6.27 11.81 21.45 Debt ratio .44 .52 .61 Debt-equity ratio .79 1.08 1.56 Equity multiplier 1.79 2.08 2.56 Interest coverage 5.18 8.06 9.83 Profit margin 4.05% 6.98% 9.87% Return on assets 6.05% 10.53% 15.83% Return on equity 9.93% 16.54% 28.14% To get Dan started with his analyses, Larissa has provided the financial statements. Dan has gathered the industry ratios for the Page 84 yacht manufacturing industry. 1. Calculate all of the ratios listed in the industry table for East Coast Yachts. 2. Compare the performance of East Coast Yachts to the industry as a whole. For each ratio, comment on why it might be viewed as positive or negative relative to the industry. Suppose you create an inventory ratio calculated as inventory divided by current liabilities. How do you interpret this ratio? How does East Coast Yachts compare to the industry average? 3. Calculate the sustainable growth rate of East Coast Yachts. Calculate EFN and prepare pro forma income statements and balance sheets assuming growth at precisely this rate. Recalculate the ratios in the previous question. What do you observe? 4. East Coast Yachts is unlikely to be willing to raise external equity capital, in part because the owners don't want to dilute their existing ownership and control positions. However, East Coast Yachts is planning for a growth rate of 20 percent next year. What are your conclusions and recommendations about the feasibility of East Coast's expansion plans? 5. Most assets can be increased as a percentage of sales. For example, cash can be increased by any amount. However, fixed assets often must be increased in specific amounts because it is impossible to buy part of a new plant or machine. In this case, a company has a "staircase" or "lumpy" fixed cost structure. Assume that East Coast Yachts is currently producing at 100 percent of capacity. As a result, to expand production, the company must set up an entirely new line at a cost of $25 million. Calculate the new EFN with this assumption. What does this imply about capacity utilization for East Coast Yachts next year?
Expert Answer:
Related Book For
Corporate Finance
ISBN: 978-0077861759
11th edition
Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe, Bradford Jordan
Posted Date:
Students also viewed these accounting questions
-
Dan Ervin was recently hired by East Coast Yachts to assist the company with its short term financial planning and also to evaluate the company's financial performance. Dan graduated from college...
-
Dan Ervin was recently hired by East Coast Yachts to assist the company with its short-term financial planning and also to evaluate the company's financial performance. Dan graduated from college...
-
A factor used in measuring the loudness sensed by the human ear is (I/I 0 ), 0.3 where I is the intensity of the sound and I 0 is a reference intensity. Evaluate this factor for I = 3.2 10 6 W/m 2...
-
Heights of adult males are known to have a normal distribution, as described in this section. A researcher claims to have randomly selected adult males and measured their heights with the resulting...
-
In a survey of Canadian workers who worked more than 50 hours per week, it was found that 334 workers surveyed were under 35 years of age and 401 workers were 35 to 55 years old. If one worker from...
-
The production department of Zunni's Manufacturing is considering two numerically controlled drill presses; one must be selected. Comparison data is shown in the table below. MARR is 10 percent/year....
-
Wood-Mode Company is involved in the design, manufacture, and installation of various types of wood products for large construction projects. Wood-Mode recently completed a large contract for Stadium...
-
Direct labor-hours Machine-hours Total fixed manufacturing overhead cost Variable manufacturing overhead per machine-hour Variable manufacturing overhead per direct labor-hour Required: 1. Compute...
-
Write a Python script to create and manage a very basic personnel database for a human resources department in a fictional organisation. The personnel database should be stored in a simple Python...
-
Exercise 1-15 (Algo) Identifying effects of transactions using the accounting equation LO P1 Ming Chen started a business and had the following transactions in June. a. Owner invested $61,000 cash in...
-
Suppose that you have collected the following data from a process to establish-chart (x-bar-chart) and an R-chart, where each sample has three observations. Sample Number 1 2 1 11 11.2 Observations 2...
-
The contribution margin on Mimi's Banana Nut muffin is $3.79 each, while the contribution margin on its proposed new Savory Stuffed muffin is $4.15 each. Weighted contribution margin for the new...
-
As the tax assessor for Indian Creek County, you have been informed that due to budgetary demands, a tax increase will be necessary next year. The total market value of the property in the county is...
-
Looking for further explanation and insight with this question Some of the tools and techniques used to develop project initiation outputs (e.g., business plan, communication plan, project charter)...
-
The law of increasing cost states that every year, goods and services have a higher price
-
2. Assume a person bends forward to lift a load "with his back" as shown in Figure P12.42a. The person's spine piv- ots mainly at the fifth lumbar vertebra, with the principal supporting force...
-
What are the three factors that determine a companys price-earnings ratio?
-
Suppose the risk-free rate is 4.7 percent and the market portfolio has an expected return of 11.2 percent. The market portfolio has a variance of .0382. Portfolio Z has a correlation coefficient with...
-
Suppose Sunburn Sunscreen and Frostbite Thermalwear in the previous problems have decided to merge. Because the two companies have seasonal sales, the combined firms return on assets will have a...
-
Some stream data have been collected from a process plant, and these are listed in Table P19.2. Assuming the minimum temperature difference between streams, \(\Delta T_{\min }=10^{\circ} \mathrm{C}\)...
-
Figure P19.3 shows a network design using steam, cooling water and some heat recovery. (a) Does this design achieve the minimum energy target for \(\Delta T_{\min }=20^{\circ} \mathrm{C}\) ? (b) If...
-
Figure P19.4 shows two hot streams and two cold streams for heat integration (subject to \(\Delta T_{\min }=20^{\circ} \mathrm{C}\) ). (i) What are the energy targets? (ii) Show a network design...
Study smarter with the SolutionInn App