Question
Balance Sheet ASSETS December 31, 2009 Cash $20,900,000 Marketable Securities $117,000,000 Accounts Receivable $33,000,000 Less: Allowance for Bad Debts $(880,000) Net Accounts Receivable $32,120,000 Inventory
Balance Sheet
ASSETS | December 31, 2009 |
|
Cash | $20,900,000 |
|
Marketable Securities | $117,000,000 |
|
Accounts Receivable | $33,000,000 |
|
Less: Allowance for Bad Debts | $(880,000) |
|
Net Accounts Receivable | $32,120,000 |
|
|
|
|
Inventory |
|
|
Raw Materials | $2,000,000 |
|
Work-in-process | $1,000,000 |
|
Finished Goods | $5,000,000 |
|
Inventory Purchased for Resale | $24,000,000 |
|
Total Inventory | $32,000,000 |
|
|
|
|
Plant, Property and Equipment | $6,700,000 |
|
Less: Accumulated Depreciation | $(320,000) |
|
Net Plant, Property and Equipment | $6,380,000 |
|
|
|
|
Prepaid Expenses | $200,000 |
|
|
|
|
Goodwill and Other Purchased Intangibles | $28,000,000 |
|
Less: Amortization | $(700,000) |
|
Net Goodwill and Other Purchased Intangibles | $27,300,000 |
|
|
|
|
Total Assets | $235,900,000 |
|
| ||
LIABILITIES AND OWNERS' EQUITY | ||
Accounts Payable | $22,000,000 |
|
Accrued Advertising | $11,800,000 |
|
Other Liabilities and Accrued Expense | $1,400,000 |
|
Current Portion of Long-Term Debt | $2,300,000 |
|
|
|
|
Long Term Debt | $57,400,000 |
|
|
|
|
Preferred Stock, $100 par value per share, |
|
|
100,000 authorized, 0 shares issued and outstanding | $0 |
|
|
|
|
Common Stock, $1 par value per share, |
|
|
250,000,000 shares authorized, 13,000,000 shares |
|
|
issued, 12,900,000 outstanding | $13,000,000 |
|
|
|
|
Additional Paid-in-Capital in excess of par value, Common Stock | $117,000,000 |
|
|
|
|
Treasury Stock | $(1,000,000) |
|
|
|
|
Retained Earnings (less Cash Dividends Paid) | $12,000,000 | $11,000,000 |
|
|
|
Total Liabilities and Owner's Equity | $235,900,000 |
|
Income Statement
| December 31, 2009 | December 31, 2008 |
Sales Revenues | $51,000,000 | $10,300,000 |
Less: Sales Returns | $(1,000,000) | $(300,000) |
Net Sales Revenues | $50,000,000 | $10,000,000 |
Less: Cost of Goods Sold | $(9,000,000) | $(4,000,000) |
Gross Profit | $41,000,000 | $6,000,000 |
|
|
|
Operating Expenses: |
|
|
Advertising and Sales | $(26,000,000) | $(3,000,000) |
Depreciation | $(160,000) |
|
Salaries and Wages | $(1,700,000) | $(1,400,000) |
Product Development | $(4,000,000) | $(1,200,000) |
Merger and Acquisition Related Costs, including |
|
|
Amortization of Goodwill and Other Intangibles | $(700,000) | $0 |
Total Operating Expenses | $(32,560,000) |
|
|
| |
Income from Continuing Operations Before Income Taxes | $8,440,000 |
|
|
|
|
Less: Income Taxes at 35% | $(2,954,000) |
|
Income from Continuing Operations | $5,486,000 |
|
|
|
|
Discontinued Operations: |
|
|
Income from Operations of Discontinued Division |
|
|
(less applicable income taxes) | $350,000 |
|
Loss on Disposal of Discontinued Division |
|
|
(less applicable income taxes) | $(150,000) |
|
Total Gain from Discontinued Operations | $200,000 |
|
|
|
|
Extraordinary Items: |
|
|
Loss from fire (less applicable income taxes) | $(200,000) |
|
|
|
|
Net Income | $5,486,000 |
|
| ||
Divisional Revenues | ||
Books | $15,000,000 | $7,000,000 |
Online gaming | $25,000,000 |
|
Customized MP3/CD/DVD | $10,000,000 | $3,000,000 |
Customized MP3/CD/DVD Inventory at end of 2009 | $8,000,000 |
|
What is the liquidity ratio: Quick ratio?
What is the Liquidity ratio: current ratio?
What is the liquidity: working capital?
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