1 Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1 Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1 2 Retained earnings, January 1 3 Net income 4 Total 5 Dividends: 6 On preferred stock 7 On common stock 8 Total dividends 9 Retained earnings, December 31 20Y2 20Y1 $3,704,000.00 $3,264,000.00 600,000.00 550,000.00 $4,304,000.00 $3,814,000.00 $10,000.00 $10,000.00 100,000.00 100,000.00 $110,000.00 $110,000.00 $4,194,000.00 $3,704,000.00 1 2 Sales 3 Cost of goods sold Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 20Y1 $10,850,000.00 $10,000,000.00 6,000,000.00 5,450,000.00 $4,850,000.00 $4,550,000.00 4 Gross profit 5 Selling expenses 6 Administrative expenses 7 Total operating expenses Income from operations 9 Other income $2,170,000.00 $2,000,000.00 1,627,500.00 1,500,000.00 $3,797,500.00 $3,500,000.00 $1,052,500.00 $1,050,000.00 99,500.00 20,000.00 10 $1,152,000.00 $1,070,000.00 11 Other expense (interest) 132,000.00 120,000.00 12 Income before income tax $1,020,000.00 $950,000.00 13 Income tax expense 420,000.00 400,000.00 14 Net income $600,000.00 $550,000.00 1 2 3 Current assets: Assets Marshall Inc. Comparative Balance Sheet December 31, 20Y2 and 20Y1 2012 20Y1 4 Cash $1,050,000.00 $950,000.00 5 Marketable securities 301,000.00 420,000.00 9 Accounts receivable (net) 585,000.00 500,000.00 7 Inventories 420,000.00 380,000.00 8 Prepaid expenses 108,000.00 20,000.00 9 Total current assets $2,464,000.00 $2,270,000.00 10 Long-term investments 800,000.00 800,000.00 11 Property, plant, and equipment (net) 5,760,000.00 5,184,000.00 12 Total assets $9,024,000.00 $8,254,000.00 13 Liabilities 14 Current liabilities $880,000.00 $800,000.00 Instructions 12 Total assets $9,024,000.00 $8,254,000.00 13 Liabilities 14 Current liabilities $880,000.00 $800,000.00 15 Long-term liabilities: 16 Mortgage note payable, 6%, $200,000,00 $0.00 17 Bonds payable, 4%, 3,000,000.00 3,000,000.00 18 Total long-term liabilities $3,200,000.00 $3,000,000.00 19 Total liabilities $4,080,000.00 $3,800,000.00 20 Stockholders' Equity 21 Preferred 4% stock, $5 par $250,000.00 $250,000.00 22 Common stock, $5 par 500,000.00 500,000.00 23 Retained earnings 4,194,000.00 3,704,000.00 24 Total stockholders' equity $4,944,000.00 $4,454,000.00 25 Total liabilities and stockholders' equity $9,024,000.00 $8,254,000.00 Determine the following measures for 20Y2 (round to one decimal place, including percentages, except for per-share amounts) 1. Working Capital 2. Current ratio 3. Quick ratio 4. Accounts receivable turnover 5. Number of days' sales in receivables 6. Inventory turnover 7. Number of days' sales in inventory 8. Ratio of fixed assets to long-term liabilities 9. Ratio of liabilities to stockholders' equity 10. Times interest earned 11. Asset tumover 12. Return on total assets 13. Return on stockholders' equity 14. Return on common stockholders' equity % % % 15. Earnings per share on common stock 16. Price-earnings ratio $ 11. Asset turnover 12. Return on total assets 13. Return on stockholders' equity 14. Return on common stockholders' equity % % % 15. Earnings per share on common stock 16. Price-earnings ratio $ 17. Dividends per share of common stock 18. Dividend yield $ % 1 Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1 2 Retained earnings, January 1 3 Net income 4 Total 5 Dividends: 6 On preferred stock 7 On common stock 8 Total dividends 9 Retained earnings, December 31 20Y2 20Y1 $3,704,000.00 $3,264,000.00 600,000.00 550,000.00 $4,304,000.00 $3,814,000.00 $10,000.00 $10,000.00 100,000.00 100,000.00 $110,000.00 $110,000.00 $4,194,000.00 $3,704,000.00 1 2 Sales 3 Cost of goods sold Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 20Y1 $10,850,000.00 $10,000,000.00 6,000,000.00 5,450,000.00 $4,850,000.00 $4,550,000.00 4 Gross profit 5 Selling expenses 6 Administrative expenses 7 Total operating expenses Income from operations 9 Other income $2,170,000.00 $2,000,000.00 1,627,500.00 1,500,000.00 $3,797,500.00 $3,500,000.00 $1,052,500.00 $1,050,000.00 99,500.00 20,000.00 10 $1,152,000.00 $1,070,000.00 11 Other expense (interest) 132,000.00 120,000.00 12 Income before income tax $1,020,000.00 $950,000.00 13 Income tax expense 420,000.00 400,000.00 14 Net income $600,000.00 $550,000.00 1 2 3 Current assets: Assets Marshall Inc. Comparative Balance Sheet December 31, 20Y2 and 20Y1 2012 20Y1 4 Cash $1,050,000.00 $950,000.00 5 Marketable securities 301,000.00 420,000.00 9 Accounts receivable (net) 585,000.00 500,000.00 7 Inventories 420,000.00 380,000.00 8 Prepaid expenses 108,000.00 20,000.00 9 Total current assets $2,464,000.00 $2,270,000.00 10 Long-term investments 800,000.00 800,000.00 11 Property, plant, and equipment (net) 5,760,000.00 5,184,000.00 12 Total assets $9,024,000.00 $8,254,000.00 13 Liabilities 14 Current liabilities $880,000.00 $800,000.00 Instructions 12 Total assets $9,024,000.00 $8,254,000.00 13 Liabilities 14 Current liabilities $880,000.00 $800,000.00 15 Long-term liabilities: 16 Mortgage note payable, 6%, $200,000,00 $0.00 17 Bonds payable, 4%, 3,000,000.00 3,000,000.00 18 Total long-term liabilities $3,200,000.00 $3,000,000.00 19 Total liabilities $4,080,000.00 $3,800,000.00 20 Stockholders' Equity 21 Preferred 4% stock, $5 par $250,000.00 $250,000.00 22 Common stock, $5 par 500,000.00 500,000.00 23 Retained earnings 4,194,000.00 3,704,000.00 24 Total stockholders' equity $4,944,000.00 $4,454,000.00 25 Total liabilities and stockholders' equity $9,024,000.00 $8,254,000.00 Determine the following measures for 20Y2 (round to one decimal place, including percentages, except for per-share amounts) 1. Working Capital 2. Current ratio 3. Quick ratio 4. Accounts receivable turnover 5. Number of days' sales in receivables 6. Inventory turnover 7. Number of days' sales in inventory 8. Ratio of fixed assets to long-term liabilities 9. Ratio of liabilities to stockholders' equity 10. Times interest earned 11. Asset tumover 12. Return on total assets 13. Return on stockholders' equity 14. Return on common stockholders' equity % % % 15. Earnings per share on common stock 16. Price-earnings ratio $ 11. Asset turnover 12. Return on total assets 13. Return on stockholders' equity 14. Return on common stockholders' equity % % % 15. Earnings per share on common stock 16. Price-earnings ratio $ 17. Dividends per share of common stock 18. Dividend yield $ %
Expert Answer:
Related Book For
Calculus Early Transcendentals
ISBN: 9781337613927
9th Edition
Authors: James Stewart, Daniel K. Clegg, Saleem Watson, Lothar Redlin
Posted Date:
Students also viewed these finance questions
-
The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $82.60 on December 31, 20Y2. Question not attempted. Determine the following...
-
The comparative financial statements of Chattah Inc. are as follows. The market price of Chattah Inc. common stock was $25 on December 31, 2012. Instructions: Determine the following measures for...
-
1. What are the advantages to Southwest of its proactive approach to passenger problems? n n 2. How might Fred Taylor use the four-part plan suggested in this chapter to compose his apology letters...
-
An unknown salt is either KBr, NH4Cl, KCN, or K2CO3. If a 0.100 M solution of the salt is neutral, what is the identity of the salt?
-
The Canadian winter sometimes caused Eva to be "trapped indoors" (Beresford-Howe 70). How does this compare to her personal feelings about her life experiences? Explain.
-
Explain the elements of a contract.
-
A convertible bond has the following features: Coupon ................. 5.25% Maturity .................. June 15, 2027 Market price of bond ............. $77.50 Market price of underlying common...
-
The density of a fluid changes with depth from the surface h according to the following formula: (h) = ch 2 , where c is a constant. A. What an expression for the gauge pressure p as a function of...
-
In what ways do Standard Template Libraries (STLs) enhance program efficiency and functionality, and what potential drawbacks or pitfalls should be considered when integrating STL components into...
-
What is the taxpayer's filing status for 2018 in each of the following situations? a. Bill's wife died in 2017. Bill maintained a household for his two dependent children in 2018. b. Bill is...
-
As shown in Figure 5.3.11, a plane flying horizontally at a constant speed v 0 drops a relief supply pack to a person on the ground. Assume the origin is the point where the supply pack is released...
-
What is an S corporation, and what is its advantage over a C corporation? Why dont firms such as IBM, GE, and Microsoft choose S corporation status?
-
Annie was divorced in 2003. She provided over half the cost of maintaining the home that she and her 22-year-old son lived in the entire year. Her former husband provided more than half of the son's...
-
When Boeing decides to invest $5 billion in a new jet airliner, are its managers certain of the projects effects on Boeings future profits and stock price? Explain.
-
A trainer collected the data in the following table for a random sample of 30 contestants in the Hilly Hundred (mile) bike race in Bloomington Indiana. He wants to use this information to predict...
-
Discuss the concept of the looking-glass self. how do you think others perceive you? do you think most people perceive you correctly?
-
solve the given problem using PSO method \[f(X)=1200\left(2 x_{1} x_{3}+2 x_{2} x_{3} ight)+2500 x_{1} x_{2}+500\left(\frac{1000}{x_{1} x_{2} x_{3}} ight)+100\left(\frac{1000}{10 x_{1} x_{2} x_{3}}...
-
Show 3 iterations for solving the problem below \[\min f(X)=-12 x_{1}-7 x_{2}+x_{2}^{2}\] subject to $-2 x_{1}^{4}-x_{2}+2=0$ \[0 \leq x_{1} \leq 3,0 \leq x_{2} \leq 3\]
-
Solve the optimization problem using SA \[\min f(X)=100\left(x_{1}^{2}+x_{2} ight)^{2}+\left(1-x_{1} ight)^{2}\] subject to $X \in[0,7]$
Study smarter with the SolutionInn App