Question
Alberta Playground Inc. produces, markets, distributes, and installs durable playground equipment. It is a new, growing playground distributor in Canada, and is hoping to expand
Alberta Playground Inc. produces, markets, distributes, and installs durable playground equipment. It is a new, growing playground distributor in Canada, and is hoping to expand to other provinces shortly. Its head office is in Edmonton, Alberta, and its 2020 and 2019 balance sheets and income statements follow.
Alberta Playground Inc. | ||||||
Balance Sheet ($000) | ||||||
Years Ended March 31 | ||||||
2020 | 2019 | |||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | $ | 79,491 | $ | 56,819 | ||
Receivables | 462,807 | 369,069 | ||||
Inventories | 667,194 | 571,754 | ||||
Prepaid expenses and other assets | 51,540 | 30,094 | ||||
Non-strategic investment | 28,143 | 400 | ||||
Other current assets | 33,523 | 28,842 | ||||
Total current assets | $ | 1,322,698 | $ | 1,056,978 | ||
Portfolio investment | 0 | 41,343 | ||||
Property, Plant, & Equipment | 1,107,150 | 1,118,756 | ||||
Goodwill | 855,830 | 724,695 | ||||
Trademarks and other intangibles | 345,038 | 322,613 | ||||
Other assets | 141,193 | 96,666 | ||||
Total assets | $ | 3,771,909 | $ | 3,361,051 | ||
Liabilities | ||||||
Current liabilities | ||||||
Bank loans | $ | 172,589 | $ | 63,572 | ||
Accounts payable and accrued liabilities | 576,779 | 474,106 | ||||
Income taxes payable | 200,638 | 151,377 | ||||
Current portion of long term debt | 28,599 | 9,039 | ||||
Total current liabilities | $ | 978,605 | $ | 698,094 | ||
Non-Current Liabilities | ||||||
Long-term debt | 382,480 | 384,790 | ||||
Other liabilities | 190,983 | 155,369 | ||||
Total liabilities | $ | 1,552,068 | $ | 1,238,253 | ||
Equity | ||||||
Common shares | $ | 637,675 | $ | 604,749 | ||
Retained earnings | 1,582,166 | 1,518,049 | ||||
Total equity | $ | 2,219,841 | $ | 2,122,798 | ||
Total liabilities and equity | $ | 3,771,909 | $ | 3,361,051 | ||
Alberta Playground Inc. | ||||||
Income Statement ($000) | ||||||
Years Ended March 31 | ||||||
2020 | 2019 | |||||
Revenues | $ | 6,225,470 | $ | 6,010,582 | ||
Cost of sales, selling and administrative expenses | 5,275,330 | 5,158,511 | ||||
Depreciation and amortization expense | 109,832 | 118,506 | ||||
Operating profit | 840,308 | 733,565 | ||||
Interest on long-term debt | 23,811 | 30,501 | ||||
Other expenses | 16,263 | 7,161 | ||||
Earnings before income taxes | 800,234 | 695,903 | ||||
Income taxes | 206,715 | 170,789 | ||||
Profit | $ | 593,519 | $ | 525,114 | ||
Assume the common shares represent 205,830 (thousand) shares issued and outstanding for the entire year ended March 31, 2020. Required: 1. Prepare a common-size balance sheet and income statement on a comparative basis for 2019 and 2020. (Round the final percentage answers to 2 decimal places. Negative answers should be indicated by a minus sign.)
ALBERTA PLAYGROUND INC. | ||
Common-Size Comparative Balance Sheet | ||
As at March 31, 2020 and March 31, 2019 | ||
2020 (%) | 2019 (%) | |
Assets | ||
Current assets | ||
Cash and cash equivalents | ||
Receivables | ||
Inventories | ||
Prepaid expenses and other assets | ||
Non-strategic investment | ||
Other current assets | ||
Total current assets | ||
Portfolio investment | ||
Property, plant and equipment | ||
Goodwill | ||
Trademarks and other intangibles | ||
Other assets | ||
Total assets | ||
Liabilities | ||
Current liabilities | ||
Bank loans | ||
Accounts payable and accrued liabilities | ||
Income taxes payable | ||
Current portion of long-term debt | ||
Total current liabilities | ||
Long-term debt | ||
Other liabilities | ||
Total liabilities | ||
Equity | ||
Common shares | ||
Retained earnings | ||
Total equity | ||
Total liabilities and equity |
|
2. Calculate the 2020 ratios for Alberta Playground Inc. including a comparison against the industry averages. (Round the final answers to 2 decimal places.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started