Answered step by step
Verified Expert Solution
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
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
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