Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Adams Corporation manufactures fasteners. The companys income statements for three years are indicated in Exhibit 1. The balance Sheets for the same period are shown

Adams Corporation manufactures fasteners. The companys income statements for three years are indicated in Exhibit 1. The balance Sheets for the same period are shown in Exhibit 2.

Exhibit 1

ADAMS CORPORATION

Income Statement

2015

2016

2017

Sales (all on credit)

$1,500,000

$1,800,000

$2,160,000

Cost of goods sold

950,000

1,120,000

1,300,000

Gross profit

550,000

680,000

860,000

Selling and administrative expense

380,000

490,000

590,000

Operating profit

170,000

190,000

270,000

Interest expense.....

30,000

40,000

85,000

Net income before taxes

140,000

150,000

185,000

Taxes

46,120

48,720

64,850

Net Income..

$93,880

$101,280

$120,150

Shares

40,000

40,000

46,000

Adams Corporation has made the following projections 2018. All sales are on credit.

April

$24,000

July

$28,000

May

16,000

August

35,000

June

18,000

September

38,000

Sales in February and March were $36,000 and $28,000, respectively. Experience has shown that of total sales, 5 percent of the sales are not collectible, 35 percent are collected in the month of sale, 50 percent are collected in the following month, and 10 percent are collected two months after sale. Total annual sales for the year 2020 are forecasted to be $2,500,000.

Monthly material purchases are set equal to 20 percent of forecasted sales for the next month. Of the total material costs, 40 percent are paid in the month of purchase and 60 percent in the following month. Labour costs will run $6,000 per month, and fixed overheads is $3,000 per month. Interest payments on the debt will be $4,500 for both March and June. A cash dividend of $20,000 is scheduled to be paid in September. Tax payments of $3,500 are due in June and September.

Exhibit 2

ADAMS CORPORATION

Balance Sheet

Assets

2015

2016

2017

Cash

$20,000

$30,000

$20,000

Marketable securities

30,000

35,000

50,000

Accounts receivable

150,000

230,000

330,000

Inventory

250,000

285,000

325,000

Total Current Assets

450,000

580,000

725,000

Net Plant and equipment

550,000

720,000

1,169,000

Total Assets..

$1,000,000

$1,300,000

$1,894,000

Liabilities & Equity

Accounts payable.

$100,000

$225,000

$200,000

Notes payable (bank)

100,000

100,000

300,000

Total Current liabilities

200,000

325,000

500,000

Long-term liabilities

250,000

331,120

550,740

Total liabilities

450,000

656,120

1,050,740

Common stock ($10 par)

400,000

400,000

460,000

Capital paid in excess of par.

50,000

50,000

80,000

Retained earnings

100,000

193,880

303,260

Total stockholders equity..

550,000

643,880

843,260

Total liabilities and stockholders equity

$1,000,000

$1,300,000

$1,894,000

Adams Corporation is evaluating three possible investment alternatives for 2018, and their probabilities of occurrence are given below in Exhibit 3:

Exhibit 3: Adams Corporation investment choices

Alternative 1

Alternative 2

Alternative 3

Outcomes

Probability

Outcomes

Probability

Outcomes

Probability

Failure

$50

20%

$90

30%

$80

40%

Acceptable

80

40%

160

50%

200

50%

Successful

120

40%

200

20%

400

10%

(a) calculate the inventory turnover ratio for years 2015 through 2017. (3 marks)

(b) using the Du Pont System, describe the changes in the return on assets from year to year ( 7 marks)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Sport Finance

Authors: Gil Fried, Timothy D. DeSchriver, Michael Mondello

3rd Edition

1450421040, 978-1450421041

More Books

Students also viewed these Finance questions