Essays24.com - Term Papers and Free Essays
Search

Tricorp Financial Leverage

This essay Tricorp Financial Leverage is available for you on Essays24.com! Search Term Papers, College Essay Examples and Free Essays on Essays24.com - full papers database.

Autor:   •  June 10, 2018  •  Case Study  •  343 Words (2 Pages)  •  20 Views

Page 1 of 2

1 Current State

Based on the financial data provided for TRICORP (shown below), the current Gross profit is at $7 Million with profit margin of 9.33%. The Asset turnover is at 1.97 and return on asset is 18% which the company wants to improve upon.

Income Statement (partial)

Sales $75,000,000

Sheet Metal $20,000,000

Dies $5,000,000

Total Material $25,000,000

Forming Labour $10,000,000

Polishing Labour $15,000,000

Total Labour $25,000,000

Overhead $18,000,000

Cost of Goods Sold $68,000,000

Gross Profit $7,000,000

Balance Sheet (partial)

Inventory $7,000,000

Cash $5,000,000

Accounts Receivable $7,000,000

Total Current Assets $19,000,000

Fixed Assets $19,000,000

Total Assets $38,000,000

Profit Margin 9.33%

Asset Turnover 1.97

Return on Assets 18%

2 Improvement Option 1

Considering decrease in sheet metal cost by $2 Million,

Sheet Metal cost is now $18 Million

Dies remain same at $5 Million

Total Material cost is $23 Million (decrease of 8% from current state of $25 Million)

Similarly, the inventory also decreases by 8% to $6,440,000

The effects on balance sheet are:

Profits increase by $7 Million to $9 Million

The Profit Margin increases from 9.33% to 12% ($9,000,000 divide by $75,000,000)

Current assets decrease to $18,440,000

Total assets decrease to $37,440,000

Asset turnover increases to 2.0 ($75,000,000 divide by $37,440,000)

ROA increases to 24% (12% X 2.0)

Income Statement (partial)

Sales $75,000,000

Sheet Metal $18,000,000

Dies $5,000,000

Total Material $23,000,000

Forming Labour $10,000,000

Polishing Labour $15,000,000

Total Labour $25,000,000

Overhead $18,000,000

Cost of Goods Sold $66,000,000

Gross Profit $9,000,000

Balance Sheet (partial)

Inventory $6,440,000

Cash $5,000,000

Accounts Receivable $7,000,000

Total Current Assets $18,440,000

Fixed Assets $19,000,000

Total Assets $37,440,000

Profit Margin 12.00%

Asset Turnover 2.00

Return on Assets 24%

3 Improvement

...

Download as:   txt (3.3 Kb)   pdf (42.8 Kb)   docx (12.4 Kb)  
Continue for 1 more page »
Only available on Essays24.com