1. Complete the required calculations on this worksheet in the boxes provided. Show your work for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. Complete the required calculations on this worksheet in the boxes provided. Show your work for 2018 and 2019 as shown for 2020 that has been completed for you. Round all of your answers to 2 decimals. 0 2 Cost of Goods Sold Gross Profit 3 9 ) Sales Cost of Goods Sold Beginning Inventory Add: Purchases 4 Less: Operating Expenses 5 Net Income from Operations (IBIT) 5 Interest Expense Income Before Income Tax 8 Income Tax A Less: Ending Inventory 5 B Net income 5 Balance, January 1 Add: Net Income for the Year Less: Dividend Balance, December 31 B Comparative Income Statements For the years ending December 31 2020 $ 38 151 213 In 2020, market price per share was 251 54 $ $ C 2020 $ $ 53 5 $ 290 S 48 S 197 93 37 56 3 The additional 20 common shares were sold for a total of: 100 48 148 5 The following additional information is available: 4a. All sales are on credit; credit terms are net 60 days after invoice date. 5 b. Number of shares of common stock were outstanding in 2018 Number of shares of common stock were outstanding in 2019 On January 1, 2020, 20 additional shares of common stock were sold. The total number of common stock outstanding is now 60 D 143 c. Opening balance of accounts receivable on January 1, 2018 was d. Net capital assets for January 1, 2018, was e. Total assets on January 1, 2018, was f. Total shareholders' equity on January 1, 2018, was 3g. In 2018, market price per share was 4 In 2019, market price per share was 30 108 $ 138 38 Comparative Statements of Retained Earnings For the Year Ended December 31 2019 $ $ $ $ S 2019 $ $ S $ $ E $ $ $ $ $ $ 210 100 110 34 76 3 73 10 63 40 63 103 3 100 40 40 60 120.00 16.00 256.00 310.00 250.00 3.50 3.00 2.50 F 2018 111 24 78 102 30 $ 150 G 1:11:11 2018 $ 10 40 50 10 S 40 $ The following are condensed financial statements of December 31, 2018, 2019, 2020. Current Assets Cash Accounts Receivable Less: Allowance for Doubtful Accounts Inventories Supplies Comparative Balance Sheets For the years ending December 31 Total Current Assets Capital Assets Less: Accumulated Depreciation Total Assets Current Liabilities Accounts Payable Other Accrued Liabilities Total Current Liabilities Long Term Notes Payable Total Liabilities Shareholders' Equity Common Shares Retained Earnings Total Shareholders' Equity Total Liabilities and Shareholders' Equity 2020 $ 25 1 634 97 $ 47 24 54 11 $ 136 537 $ 673 80 30 $ 110 60 $ 170 360 143 $ 503 $ 673 2019 $ 18 or the three years ended 2 375 45 $ 32 $ 16 38 9 95 330 $ 425 12 13 $ 25 60 $ 85 240 100 $ 340 $ 425 2018 $ 12 - 256 27 $ 37 12 30 7 $ 86 229 $ 315 15 20 $ 35 - $ 35 240 40 $ 280 $ 315 1 Current ratio Accounts 3 receivable turnover 2 Quick ratio (47+24)/1100.65:1 4 Days sales uncollected 10 Inventory turnover 8 Debt ratio 12 Total asset turnover 9 Equity ratio Times interest earned 136/1101.24:1 Days' sales in (54/197) x 365 100.05 inventory days 2020 Gross profit ratio 290/[(16+24)/2] 14.5 times (24/290) x 365 = 30.21 days 197/[(38+54)/2] 4.28 times 290/[(673+425)/2] = 0.53 times (170/673) x 100% = 25.26% (503/673) x 100% = 74.74% 11 Profit margin (48/290) x 100% 16.55% 56/3 18.67 times (93/290) x 100% - 32.07% 13 Return on total 48/[(425+673)/2] x 100% = assets 8.74% 2019 2018 Return on 14 common S/E equity 15 Earings per share 48/[(340+503)/2] x 100% = 11.39% 48/60 $0.80 16 Price-earings 2.50/.8= 3.13 per share 17 Dividend yield [(5/60)/2.50] x 100% = 3.33% 1. Complete the required calculations on this worksheet in the boxes provided. Show your work for 2018 and 2019 as shown for 2020 that has been completed for you. Round all of your answers to 2 decimals. 0 2 Cost of Goods Sold Gross Profit 3 9 ) Sales Cost of Goods Sold Beginning Inventory Add: Purchases 4 Less: Operating Expenses 5 Net Income from Operations (IBIT) 5 Interest Expense Income Before Income Tax 8 Income Tax A Less: Ending Inventory 5 B Net income 5 Balance, January 1 Add: Net Income for the Year Less: Dividend Balance, December 31 B Comparative Income Statements For the years ending December 31 2020 $ 38 151 213 In 2020, market price per share was 251 54 $ $ C 2020 $ $ 53 5 $ 290 S 48 S 197 93 37 56 3 The additional 20 common shares were sold for a total of: 100 48 148 5 The following additional information is available: 4a. All sales are on credit; credit terms are net 60 days after invoice date. 5 b. Number of shares of common stock were outstanding in 2018 Number of shares of common stock were outstanding in 2019 On January 1, 2020, 20 additional shares of common stock were sold. The total number of common stock outstanding is now 60 D 143 c. Opening balance of accounts receivable on January 1, 2018 was d. Net capital assets for January 1, 2018, was e. Total assets on January 1, 2018, was f. Total shareholders' equity on January 1, 2018, was 3g. In 2018, market price per share was 4 In 2019, market price per share was 30 108 $ 138 38 Comparative Statements of Retained Earnings For the Year Ended December 31 2019 $ $ $ $ S 2019 $ $ S $ $ E $ $ $ $ $ $ 210 100 110 34 76 3 73 10 63 40 63 103 3 100 40 40 60 120.00 16.00 256.00 310.00 250.00 3.50 3.00 2.50 F 2018 111 24 78 102 30 $ 150 G 1:11:11 2018 $ 10 40 50 10 S 40 $ The following are condensed financial statements of December 31, 2018, 2019, 2020. Current Assets Cash Accounts Receivable Less: Allowance for Doubtful Accounts Inventories Supplies Comparative Balance Sheets For the years ending December 31 Total Current Assets Capital Assets Less: Accumulated Depreciation Total Assets Current Liabilities Accounts Payable Other Accrued Liabilities Total Current Liabilities Long Term Notes Payable Total Liabilities Shareholders' Equity Common Shares Retained Earnings Total Shareholders' Equity Total Liabilities and Shareholders' Equity 2020 $ 25 1 634 97 $ 47 24 54 11 $ 136 537 $ 673 80 30 $ 110 60 $ 170 360 143 $ 503 $ 673 2019 $ 18 or the three years ended 2 375 45 $ 32 $ 16 38 9 95 330 $ 425 12 13 $ 25 60 $ 85 240 100 $ 340 $ 425 2018 $ 12 - 256 27 $ 37 12 30 7 $ 86 229 $ 315 15 20 $ 35 - $ 35 240 40 $ 280 $ 315 1 Current ratio Accounts 3 receivable turnover 2 Quick ratio (47+24)/1100.65:1 4 Days sales uncollected 10 Inventory turnover 8 Debt ratio 12 Total asset turnover 9 Equity ratio Times interest earned 136/1101.24:1 Days' sales in (54/197) x 365 100.05 inventory days 2020 Gross profit ratio 290/[(16+24)/2] 14.5 times (24/290) x 365 = 30.21 days 197/[(38+54)/2] 4.28 times 290/[(673+425)/2] = 0.53 times (170/673) x 100% = 25.26% (503/673) x 100% = 74.74% 11 Profit margin (48/290) x 100% 16.55% 56/3 18.67 times (93/290) x 100% - 32.07% 13 Return on total 48/[(425+673)/2] x 100% = assets 8.74% 2019 2018 Return on 14 common S/E equity 15 Earings per share 48/[(340+503)/2] x 100% = 11.39% 48/60 $0.80 16 Price-earings 2.50/.8= 3.13 per share 17 Dividend yield [(5/60)/2.50] x 100% = 3.33%
Expert Answer:
Answer rating: 100% (QA)
Based on the provided information I see that you have presented the financial statements and some additional data You have also calculated several financial ratios for the years 2018 2019 and 2020 It ... View the full answer
Related Book For
Fundamental Managerial Accounting Concepts
ISBN: 978-1259569197
8th edition
Authors: Thomas Edmonds, Christopher Edmonds, Bor-Yi Tsay, Philip Olds
Posted Date:
Students also viewed these accounting questions
-
Income statements for Burch Company for 2018 and 2019 follow: ______________________________2019 2018 Sales.................................... $240,000.............................. $200,000 Cost of...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family. The Incisors own a rental beach house in Hawaii. The beach house was rented for the full year during 2012...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family. Ivan and Irene have the following investment income, in addition to that reported in Chapter 1: Dividends...
-
Which of the following is not a suggested procedure to establish internal control over cash disbursements? The bank statement is reconciled monthly. Anyone can sign the checks. Blank checks are...
-
Use the following time-series data to answer the given questions. a. Develop forecasts for periods 5 through 10 using 4-month moving averages. b. Develop forecasts for periods 5 through 10 using...
-
A 200-N wagon is to be pulled up a 30 incline at constant speed. How large a force parallel to the incline is needed if friction effects are negligible?
-
The numbers of working hours of a sample of 30 employees in a month Use technology to draw a box-and-whisker plot that represents the data set. 160 182 195 196 174 196 210 199 187 164 131 211 238 132...
-
Salon owners have recently started offering teeth whitening services to clients in addition to their more standard services. In a number of states, regulators have ordered the salon owners to stop,...
-
Discuss the differences between a voluntary change and an imposed or mandatory change. Describe one challenge and one success in each of these changes. Use one personal example and one workplace...
-
Preparation of a tax return for a partnership taxpayer Your client Nicole and Sam attended your office to have their 2 0 2 3 - year tax return prepared. Nicole Mania & Sam Baker are equal partners of...
-
Prepare the year-end journal entry for depreciation on December 31, 2024. Assume that the company uses the double-declining- balance method instead of the straight-line method. Note: If no entry is...
-
Consider the following three cash flow series: Determine the values of X and Y so that all three cash flows are equivalent at an interest rate of 15 percent per year compounded yearly. End of Year...
-
On January 1, 2015, Lin Company issued a convertible bond with a par value of 50,000 in the market for 60,000. The bonds are convertible into 6,000 ordinary shares of 1 per share par value. The bond...
-
Sketch an adiabatic constant-pressure combustion process in HT coordinates. Show lines representing H reac (T) and H prod (T).
-
Draw contour diagrams to show the state of execution prior to Line 11 of the class Multiple shown in Fig. 2.27 in Sect. 2.9. class Multiple public static void main (String[] args) { } } } class...
-
The cooling water flow rate to the condensers of a big coal-fired power plant is \(8970 \mathrm{~kg} / \mathrm{s}\). The water enters the condensers at \(29^{\circ} \mathrm{C}\) and leaves at...
-
A gas (1.3, ho = 0.287 kJ/kgK) at a Mach number of 1.8, pressure of 0.8 bar and temperature of 373 K passes through a normal shock. Determine the density of the after the shock. gas
-
Wal-Mart is the second largest retailer in the world. The data file on the disk holds monthly data on Wal-Marts revenue, along with several possibly related economic variables. a) Using computer...
-
Use the 2014 Form 10-K for Snap-on Incorporated to complete the requirements below. To obtain the Form 10-K, you can use the EDGAR system (see Appendix A at the back of this text for instructions),...
-
Levesque Company makes and sells lawn mowers for which it currently makes the engines. It has an opportunity to purchase the engines from a reliable manufacturer. The annual costs of making the...
-
Compute the specified ratios using the following December 31, 2018, statement of financial position for Palmer Company. Assets...
-
Why is the definition of quality critical to the success and acceptance of a project?
-
What would the QA/QC planning grid (see Figure 12. 6) look like for a project you have been involved in? Data from Figure 12. 6 Table 12.6 QA/QC planning grid, with examples Quality assurance...
-
What quality systems and standards exist in your organisation to 1) ensure quality across the project and 2) ensure quality within the products and services produced by your projects?
Study smarter with the SolutionInn App