Question
Balance Sheet December 31 st , 2021 2021 Assets Cash and marketable securities $25,000 Accounts receivable $100,000 Inventories $125,000 Total Current assets $250,000 Gross plant
Balance Sheet
December 31st, 2021
2021
Assets
Cash and marketable securities
$25,000
Accounts receivable
$100,000
Inventories
$125,000
Total Current assets
$250,000
Gross plant & equipment
$300,000
Less: Accumulated depreciation
$-100,000
Net plant & equipment
$200,000
Land
$50,000
Net fixed assets
$250,000
Total assets
$500,000
LIABILITIES & EQUITY
Accounts payable
$78,000
Notes payable
$34,000
Accrued liabilities
$30,000
Total current liabilities
$142,000
Long term debt
$140,000
Total liabilities
$282,000
Common stock ($1 par, 50,000 shares)
$50,000
Paid in capital
100,000
Retained earnings
$68,000
Total stockholders equity
$218,000
Total liabilities and equity
$500,000
Income Statement
December 31st, 2021
2021
Net revenue sales
$700,000
Cost of Goods Sold
$450,000
Gross profit
$250,000
Operating expenses
General & administrative
$95,000
Selling & marketing
$56,000
Depreciation
$25,000
Operating income
$74,000
Interest
$14,000
Income before taxes
$60,000
Income taxes (40%)
$24,000
Net income
$36,000
Number of shares outstanding
$50,000
Earnings per share (EPS)
$0.72
Use the table above to solve for the following: a) Current ratio = Current assets/Current liabilities (3pts) b) Quick ratio = Cash + Marketable securities + Accounts receivable)/Current liabilities (3pts) c) Average Payment Period ratio = Accounts payable/Cost of goods sold /365= Accounts payable/Cost of goods sold per day (4pts) d) Total assets turnover ratio = Net sales/Total assets (3pts) e) Fixed assets Turnover ratio = Net sales/Net fixed assets (3pts) f) Inventory Turnover ratio = Cost of goods sold/Inventory (3pts) g) Total debt to total asset ratio = Total debt/Total assets (3pts) h) Equity multiplier = Total assets/Total equity (3pts) i) Interest coverage ratio = Earnings before interest \& taxes (operating income or EBIT)/Interest expense = (4pts) j) Operating profit margin ratio = Earnings before interest \& taxes(operating income)/Net sales (3pts) k) Net profit margin ratio = Net income/Net sales (3pts) l) Operating return on assets ratio = Earnings before interest \& taxes (operating income)/Total assets (3pts) m) Return on total assets ratio = Net income/total assets (3pts) (?)
Balance Sheet |
|
December 31st, 2021 | 2021 |
Assets |
|
Cash and marketable securities | $25,000 |
Accounts receivable | $100,000 |
Inventories | $125,000 |
Total Current assets | $250,000 |
Gross plant & equipment | $300,000 |
Less: Accumulated depreciation | $-100,000 |
Net plant & equipment | $200,000 |
Land | $50,000 |
Net fixed assets | $250,000 |
Total assets | $500,000 |
|
|
LIABILITIES & EQUITY |
|
Accounts payable | $78,000 |
Notes payable | $34,000 |
Accrued liabilities | $30,000 |
Total current liabilities | $142,000 |
Long term debt | $140,000 |
Total liabilities | $282,000 |
Common stock ($1 par, 50,000 shares) | $50,000 |
Paid in capital | 100,000 |
Retained earnings | $68,000 |
Total stockholders equity | $218,000 |
Total liabilities and equity | $500,000 |
Income Statement |
|
December 31st, 2021 | 2021 |
Net revenue sales | $700,000 |
Cost of Goods Sold | $450,000 |
Gross profit | $250,000 |
|
|
Operating expenses |
|
General & administrative | $95,000 |
Selling & marketing | $56,000 |
Depreciation | $25,000 |
Operating income | $74,000 |
Interest | $14,000 |
Income before taxes | $60,000 |
Income taxes (40%) | $24,000 |
Net income | $36,000 |
Number of shares outstanding | $50,000 |
Earnings per share (EPS) | $0.72 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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