The partially complete 2012 balance sheet and income statement for Challenge Industries are given below, followed by
Question:
The partially complete 2012 balance sheet and income statement for Challenge Industries are given below, followed by selected ratio values for the firm based on its completed 2012 financial statements. Use the ratios along with the partial statements to complete the financial statements.
Challenge Industries, Inc.
Balance Sheet
At December 31, 2012
(in $ thousands)
Assets | Liabilities and Equity | ||
Current assets | Current liabilities | ||
Cash | $ 52,000 | Accounts payable | $150,000 |
Marketable securities | 60,000 | Notes payable | ? |
Accounts receivable | 200,000 | Accruals | 80,000 |
Inventory | ? | Total current liabilities | ? |
Total current assets | ? | Long-term debt | 425,000 |
Fixed assets (gross) | ? | Total liabilities | ? |
Less: Accumulated depreciation | 240,000 | Shareholders’ equity | |
Net fixed assets | ? | Preferred stock | N/A |
Total assets | ? | Common stock (at par) | 150,000 |
Paid-in capital in excess of par | N/A | ||
Retained earnings | 390,000 | ||
Total shareholders’ equity | ? | ||
Total liabilities and shareholders’ equity |
|
Inventory __________________
Total current liabilities ______________
Total current assets __________
Total liabilities ____________________
Fixed assets (gross) __________
Net fixed assets _____________
Total assets ________________
Total shareholders’ equity ____________
Notes payable ______________
Total liabilities and SHE _____________
Challenge Industries, Inc.
Income Statement
For the Year Ended December 31, 2012
(in $ thousands)
Sales revenue | $ 4,800,000 | |
Less: Cost of goods sold | ? | |
Gross profits | ? | |
Less operating expenses: | ||
Selling expense | $1,010,000 | |
General and administrative expense | 470,000 | |
Depreciation | 440,000 | |
Total operating expenses | $1,920,000 | |
Earnings before interest and taxes | ? | |
Less: Interest expense | 35,000 | |
Earnings before taxes | ? | |
Less: Taxes | 130,000 | |
Net income (Net profits after taxes) | ? | |
Less: Preferred dividends | 15,000 | |
Earnings available for common stockholders | ? | |
Less: Dividends | 60,000 | |
To retained earnings | ? |
Challenge Industries, Inc.
Ratios for the Year Ended December 31, 2012
Ratio | Value |
Total asset turnover | 2.00 |
Gross profit margin | 40% |
Inventory turnover | 10 |
Current ratio | 1.60 |
Net profit margin | 3.75% |
Return on common equity | 12.5% |
Cost of Goods Sold __________
Taxes ____________________
Gross Profits _______________
Net income _______________
EBIT _____________________
Earn common shareholders ____________
Earnings before taxes ________
To retained earnings __________________
Principles of Accounting
ISBN: 978-0618736614
10th edition
Authors: Belverd Needles, Marian Powers, Susan Crosson