Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

calculate 17 financial ratios and determine whether or not they showed improvement from the prior year. information for calculating the ratios is in the first

image text in transcribed

image text in transcribed

calculate 17 financial ratios and determine whether or not they showed improvement from the prior year.

information for calculating the ratios is in the first picture peovided

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{4}{|c|}{\begin{tabular}{c} Al Sevice Corporation \\ Statement of Financial Position \\ December 31,2022 \end{tabular}}} & \multicolumn{4}{|c|}{ Financial Statement Analysis } \\ \hline & & & & \multicolumn{2}{|c|}{ Horizontal Analysis } & \multicolumn{2}{|c|}{ Vertical } \\ \hline & 2022 & 2021 & Avg & Change & Change \% & 2022 & 2021 \\ \hline \multicolumn{8}{|l|}{ Current assets: } \\ \hline Cash & 100,000 & 110,000 & 105,000 & (10,000) & 9.00% & 7.5% & 8.2% \\ \hlineA/R, net & 210,000 & 220,000 & 215,000 & (10,000) & 4.55% & 15.8% & 16.4% \\ \hline Inventory & 110,000 & 120,000 & 115,000 & (10,000) & 8.33% & 8.3% & 9.0% \\ \hline Prepaid expenses & 10,000 & 10,000 & 10,000 & - & 0.00% & 0.8% & 0.7% \\ \hline Total current assets & 430,000 & 460,000 & 445,000 & (30,000) & 7% & 32.3% & 52.3% \\ \hline \multicolumn{8}{|l|}{ Permanent assets: } \\ \hline Plant \& equipment, net & 900,000 & 880,000 & 890,000 & 20,000 & 2.27% & 67.7% & 65.7% \\ \hline Total assets & 1,330,000 & 1,340,000 & 1,335,000 & (10,000) & 0.75% & 100.00% & 100.0% \\ \hline \multicolumn{8}{|l|}{ Current liabilities: } \\ \hline Accounts payable & 160,000 & 170,000 & 165,000 & (10,000) & 5.88% & 12.0% & 12.7% \\ \hline Accrued liabilities & 50,000 & 50,000 & 50,000 & & 0.00% & 3.8% & 3.7% \\ \hline Other S/T payables & 100,000 & 90,000 & 95,000 & 10,000 & 11.11% & 7.5% & 6.7% \\ \hline Total current liabilities & 310,000 & 310,000 & 310,000 & - & 0.00% & 23.3% & 23.1% \\ \hline \multicolumn{8}{|l|}{ Long-term liabilities: } \\ \hline Bonds payable & 190,000 & 240,000 & 215,000 & (50,000) & 20.83% & 14.3% & 17.9% \\ \hline Total liabilities & 500,000 & 550,000 & 525,000 & (50,000) & 9.09% & 37.6% & 41.0% \\ \hline \multicolumn{8}{|l|}{ Stockholders' equity: } \\ \hline Preferred stock, $100 par value, 10% & 200,000 & 200,000 & 200,000 & - & 0.00% & 15.0% & 14.9% \\ \hline Common stock, (\$1 par) & 100,000 & 100,000 & 100,000 & - & 0.00% & 7.5% & 7.5% \\ \hline APIC-Common Stock & 110,000 & 110,000 & 110,000 & - & 0.00% & 8.3% & 8.2% \\ \hline Retained earnings & 420,000 & 380,000 & 400,000 & 40,000 & 10.53% & 31.6% & 28.4% \\ \hline Total stockholders' equity & 830,000 & 790,000 & 810,000 & 40,000 & 5.06% & 62.4% & 59.0% \\ \hline Total liabilities \& stk's equity & 1,330,000 & 1,340,000 & 1,335,000 & (10,000) & 0.75% & 100.0% & 100.0% \\ \hline \multirow{2}{*}{\multicolumn{4}{|c|}{\begin{tabular}{c} Al Service Corporation \\ Income Statement \\ For the Year Ended December 31, 2022 \end{tabular}}} & \multicolumn{4}{|c|}{ Financial Statement Analysis } \\ \hline & & & & \multicolumn{2}{|c|}{ Horizontal Analysis } & \multicolumn{2}{|c|}{ Vertical } \\ \hline & 2022 & 2021 & AVG & Change & Change \% & 2022 & 2021 \\ \hline Sales (all on account) & 1,330,000 & 1,450,000 & 1,390,000 & 120,000 & 8.3% & 100.0% & 100.0% \\ \hline Cost of goods sold & 850,000 & 890,000 & 870,000 & 40,000 & 4.5% & 63.9% & 61.4% \\ \hline Gross margin & 480,000 & 560,000 & 520,000 & 80,000 & 14.3% & 36.1% & 38.6% \\ \hline Selling and admin expense & 292,000 & 290,000 & 291,000 & 2,000 & 1% & 22.0% & 20.0% \\ \hline Net operating income & 188,000 & 270,000 & 229,000 & 155,000 & 30.4% & 14.1% & 18.6% \\ \hline Interest expense & 31,000 & 33,000 & 32,000 & 2,000 & 6.1% & 2.3% & 2.3% \\ \hline Net income before taxes & 157,000 & 237,000 & 197,000 & 80,000 & 33.8% & 11.8% & 16.3% \\ \hline Income taxes (30%) & 47,000 & 49,000 & 48,000 & 2,000 & 4.1% & 3.5% & 3.4% \\ \hline Net income & 110,000 & 188,000 & 149,000 & 78,000 & 41.5% & 8.3% & 13.0% \\ \hline Preferred Stock Dividends Paid & 20,000 & 18,000 & 19,000 & & & & \\ \hline Common Stock Dividends Paid & 50,000 & 45,000 & 47,500 & & & & \\ \hline Common Stockholders Equity & 610,000 & 590,000 & 600,000 & & & & \\ \hline Common shares outstanding & 100,000 & 100,000 & 100,000 & & & & \\ \hline Preferred shares outstanding & 2,000 & 2,000 & 2,000 & & & & \\ \hline Current Market Value per share & 9.36 & 10.15 & & & & & \\ \hline \end{tabular}

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

Financial Accounting A User Perspective

Authors: Robert E. Hoskin, Maureen R. Fizzell, Donald C. Cherry

4th Canadian Edition

0470834455, 978-0470834459

More Books

Students also viewed these Accounting questions