Answered step by step
Verified Expert Solution
Question
1 Approved Answer
DC's Income Statement Year Ending December 31, 2014 2014 Sales 1,125,192 Cost of Goods Sold 697,619 Gross Profit 427,573 Operating Expenses: Selling and Admin Expenses
DC's | |||
Income Statement | |||
Year Ending December 31, 2014 | |||
2014 | |||
Sales | 1,125,192 | ||
Cost of Goods Sold | 697,619 | ||
Gross Profit | 427,573 | ||
Operating Expenses: | |||
Selling and Admin Expenses | 285,368 | ||
Depreciation | 12,000 | ||
Total Operating Expenses | 297,368 | ||
Operating Income | 130,205 | ||
Interest Expense | (13,440) | ||
Investment Income | 6,590 | ||
Earnings before Income Taxes | 123,355 | ||
Income Taxes @ 23% effective rate | 28,372 | ||
Net Income | 94,983 | ||
DC's | |||
Balance Sheet | |||
December 31, 2104 | |||
Assets | 2014 | 2013 | |
Cash | 225,800 | 158,500 | |
Short Term Investments | 30,000 | 30,000 | |
Inventory | 48,000 | 42,000 | |
Other Current Assets | 2,000 | 2,000 | |
Total Current Assets | 305,800 | 232,500 | |
Fixed Assets net of depreciation | 192,000 | 204,000 | |
Total Assets | 497,800 | 436,500 | |
Liabilities and Owners Equity | |||
Accounts Payable | 35,000 | 31,000 | |
Wages Payable | 7,400 | 6,800 | |
Current Maturities of Long Term Debt | 11,500 | 11,500 | |
Deferred Revenue | 12,000 | 9,000 | |
Total Current Liabilities | 65,900 | 58,300 | |
Long Term Debt less Current Maturities | 128,000 | 139,500 | |
Total Liabilities | 193,900 | 197,800 | |
Equity | |||
Common Stock 1,000 shares issued | |||
and outstanding Dec 31, 2014 | 100,000 | 100,000 | |
Retained Earnings | 203,900 | 138,700 | |
Total Equity | 303,900 | 238,700 | |
Total Liabilities and Owners Equity | 497,800 | 436,500 | |
Requirements: | |||
Calculate the Following Ratios and give a brief description what they tell us | |||
Curent Ratio, Quick Ratio, Debt to Equity, Return on Equity | |||
Return on Net Operating Assets | |||
Disaggregate RNOA into Net operating profit margin (NOPM) and Net Operating Asset Turnover (NOAT) |
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