Question 6.CS.3: Firm A

Firm A

Firm A (in 000s) – Selected figures
200V 200W 200X 200Y 200Z
Cash $27,256 $25,205 $137,106 $185,561 $40,691
Trade receivables
(net)
682,641 895,542 768,756 555,394 305,467
Inventory 1,892,830 2,342,941 2,331,676 1,634,425 646,842
Current assets 2,648,711 3,265,769 3,427,419 2,672,003 1,656,178
Fixed assets (net) 889,723 1,039,147 1,277,239 1,360,792 965,638
Other assets 68,000 124,400 231,400 146,062 131,673
Current liabilities 1,438,891 1,873,371 2,480,230 1,846,039 1,135,247
Long-term liabilities 932,541 948,170 1,327,068 1,984,981 2,015,346
Total liabilities 2,439,957 3,098,402 4,147,003 3,842,348 3,666,155
Net worth 1,876,148 2,149,073 1,696,455 1,501,880 32,629
Net sales 6,664,347 8,392,042 6,311,804 6,297,915 4,292,304
Net profit 186,680 369,562 397,328 (393,128) (1,638,193)
Working capital
(CA-CL)
1,209,820 1,392,398 947,189 825,964 520,931
Firm A (in 000s) – Selected figures (continued)
200V 200W 200X 200Y 200Z
Causal ratios
Fixed assets to net worth .47x .48x .75x .91x 29.6x
Collection period 37 days 38 days 44 days 32 days 26 days
Net sales to inventory 3.52x 3.58x 2.7x 3.85x 6.6x
Net sales to net worth 3.55x 3.90x 3.72x 4.19x 131.5x
Net profits to net sales 2.8% 4.4% 6.3% (6.24%) (38.2%)
Misc. assets to net worth 3.6% 5.8% 13.6% 9.7% 403.5%
Effect ratios
Current assets to current liabilities 1.84x 1.74x 1.38x 1.45x 1.46x
Current liability to net worth 76.7% 87.2% 146.2% 122.9% 3479.3%
Total liability to net worth 130.1% 144.2% 244.5% 255.8% 11235.9%
Inventory to working capital 156.5% 168.3% 246.2% 197.9% 124.2%
Trade receivables to working capital 56.4% 64.3% 81.2% 67.2% 58.6%
Long-term liabilities to working capital 77.1% 68.1% 140.1% 240.3% 386.9%
Net profit to net worth 9.9% 17.2% 23.4% (26.2%) (5,020.6%)
Net sales to fixed assets 7.49x 8.08x 4.94x 4.63x 4.45x
Net sales to working capital 5.51x 6.03x 6.66x 7.62x 8.24x
The blue check mark means that this solution has been answered and checked by an expert. This guarantees that the final answer is accurate.
Learn more on how we answer questions.

Fixed assets to net worth

  • From 200V to 200Y it grew 91 percent.
  • In 200Z it went way out of sight.
  • Fixed assets actually fell from 200Y to 200Z, but net worth fell even more. (The effect ratios can highlight some of the effects of the drop in net worth.)
  • The decrease in net worth has caused long-term liabilities to increase dramatically.
  • A rise in fixed assets is not the problem.

Collection period

  • Declines since 200X.
  • Receivables are declining faster than credit sales.
  • There is no real receivables problem for the firm.

Net sales to inventory

  • Has increased since 200X.
  • Inventory is declining faster than sales.
  • Inventory is not a major problem for the firm.

Net sales to net worth (trading)

  • Rises generally since 200V.
  • Sales are actually declining, but net worth is declining even more.
  • Costs are rising (particularly interest costs).
  • This appears to be an overtrader, but overtrading is not the real problem.
  • The problem is net worth. However, this company still has all of the problems of an
    overtrader.

Net profit to net sales

  • Has declined since 200X.
  • Decreasing sales and increasing interest costs are part of the reason.
  • This is the real problem for Firm A.

Miscellaneous assets to net worth

  • Has also increased, but once again, the problem is net worth.

Conclusion: Firm A has suffered major losses since 200Y. This has caused rising debt and a slight drop in liquidity. The losses have put the firm in an overtrading position.

Related Answered Questions

Question: 6.KC.4

Verified Answer:

a. Correct. The company’s debt to equity ratio is ...
Question: 6.KC.3

Verified Answer:

a. Correct. Best Buy is an overtrader, so answer a...
Question: 6.CS.1

Verified Answer:

Four of the six causal ratios are out of normal bo...
Question: 6.DC.1

Verified Answer:

Overall, this is an example of a company with a la...
Question: 6.CS.2

Verified Answer:

Liquidity – The company’s quantity of liquidity, a...
Question: 6.CS.4

Verified Answer:

Liquidity looks sound, except that receivables/wor...
Question: 6.DC.2

Verified Answer:

This company is in the apparel business with facto...