ABC COMPANY BALANCE SHEET Year 2 Year 1 Current Assets: Cash and cash equivalents $50,000 $35,000 Trading
Question:
ABC COMPANY | ||
| BALANCE SHEET | ||
| Year 2 | Year 1 | |
| Current Assets: | ||
| Cash and cash equivalents | $50,000 | $35,000 |
| Trading Securities ( at fair value) | 75,000 | 65,000 |
| Accounts Receivable | 300,000 | 290,000 |
| Inventory (at lower of cost or market) | 290,000 | 275,000 |
| Total Current Assets | 715,000 | 665,000 |
| Investments available for sale (at fair value) | 350,000 | 300,000 |
| Fixed Assets: | ||
| Property, Plant and Equipment (at cost) | 1,900,000 | 1,800,000 |
| Less: Accumulated Depreciation | (380,000) | (350,000) |
| 1,520,000 | 1,450,000 | |
| Goodwill | 30,000 | 35,000 |
| Total Assets | $2,615,000 | $2,450,000 |
| Current Liabilities: | ||
| Accounts Payable | $150,000 | $125,000 |
| Notes Payable | 325,000 | 375,000 |
| Accrued and other liabilities | 220,000 | 200,000 |
| Total current liabilities | 695,000 | 700,000 |
| Long-Term Debt: | ||
| Bonds and notes payable | 650,000 | 600,000 |
| Total liabilities | 1,345,000 | 1,300,000 |
| Stockholders' Equity: | ||
| Common Stock ( 1000,000) shares outstanding | 500,000 | 500,000 |
| Additional Paid in Capital | 350,000 | 350,000 |
| Retained Earnings | 420,000 | 300,000 |
| Total Equity | 1,270,000 | 1,150,000 |
| Total Liablities and Equity | $2,615,000 | $2,450,000 |
| The following information about ABC is related to the year ended 12/31/xx; year 2 | ||
| Sales | $1,800,000 | |
| Cost of Goods Sold | (1,000,000) | |
| Gross Profit | 800,000 | |
| Operating Expenses | (486,970) | |
| Interest Expense | (10,000) | |
| Earnings before income tax | 303,030 | |
| Income tax (34%) | $(103,030.00) | |
| Net Income after tax | $200,000 | |
| Earnings per share | $2 | |
| Operating Cash Flow | $255,000 | |
| Yearly Dividends | $.80/per share | |
| Market price/share | $12.00 | |
Based on the financial data provided, the financial discussions in this class and prior classes as well as the ratio information on CourseWeb and other available information (1) calculate the following equations and ratios AND BRIEFLY COMMENT on the results. Additionally, (2) please indicate 5 ratios that are important for your project and give an explanation as to why. MUST SHOW YOUR CALCULATIONS AND EXPLAIN Liquidity Working Capital Current Ratio Acid-test Ratio Activity Accounts Receivable Turnover Accounts Receivable Turnover in Days (also referred to as Days sales outstanding) Inventory turnover Inventory Turnover in days (also referred to as Days sales in inventory) Operating Cycle Asset turnover Profitability Net Profit Margin Return on Total assets Return on Investment Return on Equity Ability to Pay Long Term Debt (Solvency) Debt to Equity Debt Ratio Times Interest Earned Operating cash flow to Debt |
Expert Answer:
1 Liquidity Working CapitalCurrent AssetsCurrent Liabilities 71500069500020000 The working capital for ABC company increased from year 1 to year 2 This is good news as it means that the company will h... View the full answer
