Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Amounts from the comparative income statement and balance sheet of Johnson Stores, Inc., for the last two years are as follows: Johnson Stores, Inc. Comparative

Amounts from the comparative income statement and balance sheet of Johnson Stores, Inc., for the last two years are as follows:

Johnson Stores, Inc.
Comparative Income Statement
For Years Ended December 31, 20-2 and 20-1
1 20-2 20-1
2 Net sales (all on account) $467,865.00 $305,145.00
3 Cost of goods sold 256,955.00 149,005.00
4 Gross profit $210,910.00 $156,140.00
5 Administrative expenses $43,876.00 $30,617.00
6 Selling expenses 44,994.00 31,293.00
7 Total operating expenses $88,870.00 $61,910.00
8 Operating income $122,040.00 $94,230.00
9 Interest expense 916.00 903.00
10 Income before income taxes $121,124.00 $93,327.00
11 Income tax expense 30,280.00 19,980.00
12 Net income $90,844.00 $73,347.00
Johnson Stores, Inc.
Comparative Balance Sheet
December 31, 20-2 and 20-1
1 20-2 20-1
2 Assets
3 Current assets:
4 Cash $30,275.00 $15,604.00
5 Receivables (net) 42,441.00 33,565.00
6 Merchandise inventory 49,460.00 34,636.00
7 Supplies and prepayments 7,119.00 6,403.00
8 Total current assets $129,295.00 $90,208.00
9 Property, plant, and equipment:
10 Office equipment (net) $9,025.00 $6,062.00
11 Factory equipment (net) 72,090.00 52,930.00
12 Total property, plant, and equipment $81,115.00 $58,992.00
13 Total assets $210,410.00 $149,200.00
14 Liabilities
15 Current liabilities
16 Notes payable $4,000.00 $8,000.00
17 Accounts payable 30,233.00 14,821.00
18 Accrued and withheld payroll taxes 6,250.00 7,600.00
19 Total current liabilities $40,483.00 $30,421.00
20 Stockholders Equity
21 Common stock ($10 par) $75,000.00 $63,000.00
22 Retained earnings 94,927.00 55,779.00
23 Total stockholders equity $169,927.00 $118,779.00
24 Total liabilities and stockholders equity $210,410.00 $149,200.00
Required:
Calculate the following ratios and amounts for 20-1 and 20-2 (round all calculations to two decimal places).
(a) Return on assets (Total assets on January 1, 20-1, were $111,325.)
(b) Return on common stockholders equity (Total common stockholders equity on January 1, 20-1, was $82,008.)
(c) Earnings per share of common stock (The average numbers of shares outstanding were 6,300 shares in 20-1 and 6,900 in 20-2.)
(d) Book value per share of common stock
(e) Quick ratio
(f) Current ratio
(g) Working capital
(h) Receivables turnover (Net receivables on January 1, 20-1, were $28,995.)
(i) Merchandise inventory turnover (Merchandise inventory on January 1, 20-1, was $32,425.)
(j) Debt-to-equity ratio
(k) Asset turnover (Assets on January 1, 20-1, were $111,325.)
(l) Times interest earned ratio
(m) Profit margin ratio
(n) Assets-to-equity ratio
(o) Price-earnings ratio (The market price of the common stock was $120.00 and $110.00 on December 31, 20-2 and 20-1, respectively.)

Calculate the following ratios and amounts for 20-1 and 20-2 (round all calculations to two decimal places).

20-2 20-1
(a) Return on assets
(b) Return on common stockholders equity
(c) Earnings per share of common stock
(d) Book value per share of common stock
(e) Quick ratio to 1 to 1
(f) Current ratio to 1 to 1
(g) Working capital
(h) Receivables turnover days days
(i) Merchandise inventory turnover days days
(j) Debt-to-equity ratio to 1 to 1
(k) Asset turnover to 1 to 1
(l) Times interest earned ratio times times
(m) Profit margin ratio
(n) Assets-to-equity ratio
(o) Price-earnings ratio

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

Step: 3

blur-text-image

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

Montgomery Auditing Continuing Professional Education

Authors: Patrick J. McDonnell, Barry N. Winograd, James S. Gerson, Henry R. Jaenicke, Vincent M. O'Reilly

12th Edition

0471346055, 978-0471346050

More Books

Students also viewed these Accounting questions