Perform ratio analysis. Compute earnings per share for (1) the separate financial statements of Parent Inc. prepared
Fantastic news! We've Found the answer you've been seeking!
Question:
- Perform ratio analysis. Compute earnings per share for (1) the separate financial statements of Parent Inc. prepared in Milestone 1 and (2) the consolidated financial statements contained in the solution for the pro forma consolidation worksheet prepared in Milestone 3. Also, calculate current ratio and return on average stockholders' equity for the separate company and consolidated financial statements.
- Write a memorandum (as a Word document) to Ms. Franklin summarizing the results of your analysis, including a summary of the financial ratios you computed and your recommendation. Attach copies of both sets of pro forma financial statements of Parent Inc. and the pro forma consolidation worksheet.
Table 1
Parent Inc. Actual Financial Statements for 2020 and Subsidiary Corporation Projected Financial Statements for 2021
Parent 20X0 Actual | Subsidiary 20X1 Projected | |
---|---|---|
Sales | $800,000 | $100,000 |
Cost of goods sold | (485,000) | (55,000) |
Operating expenses | (219,000) | (10,000) |
Income before taxes | 96,000 | 35,000 |
Income tax expense | (38,400) | (14,000) |
Net income | 57,600 | 21,000 |
Retained earnings, January 1 | 23,000 | 14,500 |
Add: net income | 57,600 | 21,000 |
Less: dividends | (38,000) | (7,000) |
Retained earnings, December 31 | 42,600 | 28,500 |
Cash | 36,200 | 19,500 |
Accounts receivable | 39,000 | 13,000 |
Inventory | 26,000 | 12,000 |
Property, plant, and equipment | 673,000 | 213,000 |
Accumulated depreciation | (490,000) | (28,000) |
Total assets | 284,200 | 229,500 |
Parent 20X0 Actual | Subsidiary 20X1 Projected | |
---|---|---|
Accounts payable | 44,600 | 21,000 |
Common stock * | 190,000 | 150,000 |
Paid-in capital in excess of par | 7,000 | 30,000 |
Retained earnings | 42,600 | 28,500 |
Total liabilities and stockholders' equity | 284,200 | 229,500 |
* Parent: $12.50 par; Subsidiary: $75 par |
Related Book For
Fundamentals of Financial Management
ISBN: 978-1285867977
14th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date: