Exercise 12-11 Matthias Medical manufactures hospital beds and other institutional furniture. The companys comparative balance sheet and income statement for 2012 and 2013 follow. Matthias Medical Comparative Balance Sheet As of December 31 | 2013 | 2012 | Assets | Current assets | Cash | $373,000 | $417,400 | Accounts receivable, net | 1,065,900 | 776,500 | Inventory | 748,000 | 681,000 | Other current assets | 396,000 | 247,100 | Total current assets | 2,582,900 | 2,122,000 | Property, plant, & equipment, net | 8,977,605 | 8,484,895 | Total assets | $11,560,505 | $10,606,895 | Liabilities and Stockholders Equity | Current liabilities | $3,198,000 | $2,846,100 | Long-term debt | 3,702,600 | 3,892,650 | Total liabilities | 6,900,600 | 6,738,750 | Preferred stock, $5 par value | 57,100 | 57,100 | Common stock, $0.25 par value | 100,000 | 103,900 | Retained earnings | 4,502,805 | 3,707,145 | Total stockholders equity | 4,659,905 | 3,868,145 | Total liabilities and stockholders equity | $11,560,505 | $10,606,895 | Matthias Medical Comparative Income Statement and Statement of Retained Earnings For the Year | 2013 | 2012 | Sales revenue (all on account) | $10,580,000 | $9,613,950 | Cost of goods sold | 5,579,000 | 5,298,750 | Gross profit | 5,001,000 | 4,315,200 | Operating expenses | 2,840,200 | 2,634,150 | Net operating income | 2,160,800 | 1,681,050 | Interest expense | 392,000 | 308,700 | Net income before taxes | 1,768,800 | 1,372,350 | Income taxes (30%) | 530,640 | 411,705 | Net income | $1,238,160 | $960,645 | Dividends paid | Preferred dividends | 29,500 | 29,500 | Common dividends | 413,000 | 417,000 | Total dividends paid | 442,500 | 446,500 | Net income retained | 795,660 | 514,145 | Retained earnings, beginning of year | 3,707,145 | 3,193,000 | Retained earnings, end of year | $4,502,805 | $3,707,145 | | | | |