Access Prior Knowledge Lesson 1: How Does Air Move? Lesson 2: What are Air Masses?
S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an...
-
Upload
domenic-haynes -
Category
Documents
-
view
233 -
download
0
Transcript of S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an...
![Page 1: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/1.jpg)
S&S Air, Inc.
![Page 2: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/2.jpg)
Case questions
1. What problem does S&S Air, Inc. face in this case?
2. What does an extended DuPont analysis (ROE) indicate about the performance of the company?
3. What do the rates of growth (IGR and SGR) indicate about the company’s performance?
4. What do the financial planning results show about the external financing needed (EFN)?
![Page 3: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/3.jpg)
What is the problem?
The company wants to grow - -
• They need to compare their performance to that of other companies in the industry to identify their strengths and weaknesses.
• They need to develop alternative financial plans to evaluate how best to finance the anticipated growth.
![Page 4: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/4.jpg)
Income Statement 2008 (not 2009)
![Page 5: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/5.jpg)
Balance Sheet, 2008 (not 2006)
![Page 6: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/6.jpg)
Industry financial data, 2008
![Page 7: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/7.jpg)
Extended DuPont analysis
ROE = PM * ATO * EM
= (1,537,452 / 30,499,420) * (30,499,420 / 18,308,920) * (18,308,920 / 10,069,920)
= .0504 * 1.666 * 1.818 = 0.1527
What are the strengths of S&S Air relative to the aircraft industry?
Ratio S&S Air
25% 50% 75%
PM .0504 .0405 .0698 .0987
ATO 1.666 .68 .85 1.38
ROA 0.084 0.061 .105 .132
EM 1.818 1.79 2.08 2.56
ROE 0.1527 .0993 .1654 .2615
![Page 8: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/8.jpg)
Rates of growth
• Internal growth rate - -
IGR = (b*ROA) / [1 – (b*ROA)]
ROA = EAT / A = 1,537,452 / 18,308,920 = 0.084
b = Add to R.E. / EAT = 977,452 / 1,537,452 = .6358
IGR = (.6358 * .084) / [1 – (.6358 * .084)] = .0564
• Sustainable growth rate - -
SGR = (b*ROE) / [1-(b*ROE)]
ROE = ROA * EM = EAT / E = 1,537,452 / 10,069,920 = .1527
SGR = (.6358 * .1527) / [1 – (.6358 * .1527)] = .1075
![Page 9: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/9.jpg)
EFN
• Graph of EFN - - the external financing required for 12% sales growth assuming full capacity utilization
• EFN = Chge. Assets – Chge. Liab. – Chge. Ret. Earn.
• Chge. Assets = .12 * 18,308,920 = 2,197,070• Chge. Liab. = .12 * 889,000 = 106,680• Chge. Ret. Earn. - -
EBIT(1) = (30,499,420 – 22,224,580 – 3,867,500)* 1.12 – 1,366,680 = 3,569,541
EBT(1) = EBIT(1) – I = 3,569,541 – 478,240 = 3,091,301Chge. Ret. Earn. = EBT* (1- t) * (b)
= 3,091,301 * (1-.40) * .6358 = 1,179,270• EFN = 2,197,070 – 106,680 – 1,179,270 = 911,120
• Let’s look at the pro-forma statements to verify our EFN result.
![Page 10: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/10.jpg)
Pro forma Income Statement (12 percent growth rate)
Income statement
Sales $ 34,159,350 COGS 24,891,530
Other expenses 4,331,600 Depreciation 1,366,680
EBIT $ 3,569,541 Interest 478,240
Taxable income $ 3,091,301 Taxes (40%) 1,236,520
Net income $ 1,854,780
Dividends $ 675,583 Add to RE 1,179,197
![Page 11: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/11.jpg)
Pro-forma BaIance Sheet (12 percent growth rate)
Balance sheet
Assets Liabilities & Equity Current Assets Current Liabilities
Cash $ 493,920 Accounts Payable $ 995,680 Accounts rec. 793,408 Notes Payable 2,030,000
Inventory 1,161,574 Total CL $ 3,025,680 Total CA $ 2,448,902
Long-term debt $ 5,320,000
Shareholder Equity
Common stock $ 350,000 Fixed assets Retained earnings 10,899,117
Net PP&E $ 18,057,088 Total Equity $ 11,249,117
Total Assets $ 20,505,990 Total L&E $ 19,594,787
So, the EFN is:EFN = Total assets – Total liabilities and equityEFN = $20,505,990 – 19,594,797 EFN = $911,193 (a small difference due to rounding error)
![Page 12: S&S Air, Inc.. Case questions 1.What problem does S&S Air, Inc. face in this case? 2.What does an extended DuPont analysis (ROE) indicate about the performance.](https://reader036.fdocuments.in/reader036/viewer/2022081501/56649e165503460f94b00764/html5/thumbnails/12.jpg)
What happens to EFN when assets are purchased in increments of $5 million? (Handout)
Because fixed assets increase more rapidly, the depreciation expense will increase at a rate that
is faster than sales growth - - => Sales, profits and retained earnings contribute
proportionately less to the total financing required (Ret. Earn. declines), and
=> Liabilities (spontaneous liability growth) will contribute less to the total financing required.
=> So, EFN has to increase.