Harry Prnhim: Financial Statement Analysis Liquidity and Solvency Heasures Your friend, another accountant, ha bet you that with your knowledge of accounting and just the computation for common analytical measures, you can figure out many aspects of a company's financial statements. You take the best Mald each computation to one of the liquidity and salvency measures in the table. Ove begin by looking for simple computations and identifying the amountain the computation. Look for the masure that these amounts.) Liquidity and Solvency MAIS Computer Working it 33,091,000 - 5000.000 CITHI 23.091.000 200.000. Quick rato 5.00 - 1000.000 - Accounts receivatumover 3.00: 1571.)] Number of was in 16714,000 + $740.000) = 2 +9.200.000 365) Irritlery but 4,100.000 + ISL.072.000 1.100.000) = 21 Number of days in motory TEL.72.000 + 1.100.000 - 2+12,100,000 - 363 Ratic or casts to long term obite 2.000 : 51 ... Patie of liste kiders uity 52,590,000 + 54,015.000 Timexin.me 383,400+ $127.000) = 27.000. en hel Use the following balance sheet form to enter amounts ou identity from the computations on the liquidity and Solvency espart. You will den ty thermounts for the balance sheet on the Profitability Measures part. If y have chose new mounts, mint amount in the rains for the end of the year. Computery missing Balance Sheet December 31, 2015 Assets r Art 4th Saz,000 Market 129,00n 14,00U Accounts receivablanc Inventory 1.072.000 157.000 Prepaid cases Total current 3990s IS-Imran 3.091.000 1124.000 Property, part, and must net 2.690.000 b,buuuuu lull Liabilities Current as ,uuu LImlilitex Tatlit 1.690.000 2.530.000 Stockholders' Equity 487.500 Preferred stock. $10 por . Commons, Spar 1.250,000 2,10 Totalt Stockholders' Equity ANT, Common stock, $5 per 1,250,000 Mial 2,341, 500 Tatal sharkhalla 4,079,000 larl Talillins and seek dider=" - 6, 60, RII Profilbility MM Hatch Rathcominn the unity measures thetati. Preitability Measures Computations Ascat tumover SA, 70,000 SS7A1,000+ $4,591,000) 21 Return on total acts ($109, AJO I $12,00): [($h, 105,000 $0,119,000): 2]. Return on stockholders equity $801,420 + 184,015.000 + $3,014,250) + 2] el cu commun akhlaquity 5801,420 - 365.000) + LE3.527500 + 3,280,400) + 2 Earrings per on common stock (590,420.000.000 shares. Price camins ratio $ $2.08 Dividends per share $175,000 : 250,000 shares : toidud $0.70 + $35 + Comparative Income Statement Use the following comparative Income statement form to enter amounts you Identity from the comptations on the Liquidity and Solvency Measures part and on the Profitability Mesourcsport compute any miasing amounts and complete the horizontal analysis columns. Enter percentages as decimal amounts, rounded to ore dedmal place. When rounding lock only at the Hour to tright or onc decimal place. If 5 round down and 25. round up. For example, for 32.018 cnter 32.0%. For 32.0584 cnter 2.15. Comparative Income Statement For the Years Ended December 31, 2016 and 2015 Incr/Cler 2017 7045 Amount Percentage Wuuuuu 1.1.1 3,000.00 656,000,0 Ceat nincs -4,100,000.00 (3,141000) 19 Grostor $4,1LL. 53,543 337,00.00 8.a 25 $1,021,600. $11.457.) 164,000.00 Administrative excenses (10,000) 12.3 14 (1.242.000) $ 1,06:1, .. - 136,000.00 son.com.000 SUN) 19.5 81.279,400 -163,000.00 12.7 Total operating open Operating income Other counse (Interest Income here in texe Income tax expense 1,116,000.00 127.00 (120) 1,100.00 3.3 % 989, ann.no $1,1%.On -14.8 3.3 111, w.cu 10 10 ) -169,400.00 h,000.00 - 175.ann.no Nanche 1.42n.no Soon 111 Finaltions Harry Prnhim: Financial Statement Analysis Liquidity and Solvency Heasures Your friend, another accountant, ha bet you that with your knowledge of accounting and just the computation for common analytical measures, you can figure out many aspects of a company's financial statements. You take the best Mald each computation to one of the liquidity and salvency measures in the table. Ove begin by looking for simple computations and identifying the amountain the computation. Look for the masure that these amounts.) Liquidity and Solvency MAIS Computer Working it 33,091,000 - 5000.000 CITHI 23.091.000 200.000. Quick rato 5.00 - 1000.000 - Accounts receivatumover 3.00: 1571.)] Number of was in 16714,000 + $740.000) = 2 +9.200.000 365) Irritlery but 4,100.000 + ISL.072.000 1.100.000) = 21 Number of days in motory TEL.72.000 + 1.100.000 - 2+12,100,000 - 363 Ratic or casts to long term obite 2.000 : 51 ... Patie of liste kiders uity 52,590,000 + 54,015.000 Timexin.me 383,400+ $127.000) = 27.000. en hel Use the following balance sheet form to enter amounts ou identity from the computations on the liquidity and Solvency espart. You will den ty thermounts for the balance sheet on the Profitability Measures part. If y have chose new mounts, mint amount in the rains for the end of the year. Computery missing Balance Sheet December 31, 2015 Assets r Art 4th Saz,000 Market 129,00n 14,00U Accounts receivablanc Inventory 1.072.000 157.000 Prepaid cases Total current 3990s IS-Imran 3.091.000 1124.000 Property, part, and must net 2.690.000 b,buuuuu lull Liabilities Current as ,uuu LImlilitex Tatlit 1.690.000 2.530.000 Stockholders' Equity 487.500 Preferred stock. $10 por . Commons, Spar 1.250,000 2,10 Totalt Stockholders' Equity ANT, Common stock, $5 per 1,250,000 Mial 2,341, 500 Tatal sharkhalla 4,079,000 larl Talillins and seek dider=" - 6, 60, RII Profilbility MM Hatch Rathcominn the unity measures thetati. Preitability Measures Computations Ascat tumover SA, 70,000 SS7A1,000+ $4,591,000) 21 Return on total acts ($109, AJO I $12,00): [($h, 105,000 $0,119,000): 2]. Return on stockholders equity $801,420 + 184,015.000 + $3,014,250) + 2] el cu commun akhlaquity 5801,420 - 365.000) + LE3.527500 + 3,280,400) + 2 Earrings per on common stock (590,420.000.000 shares. Price camins ratio $ $2.08 Dividends per share $175,000 : 250,000 shares : toidud $0.70 + $35 + Comparative Income Statement Use the following comparative Income statement form to enter amounts you Identity from the comptations on the Liquidity and Solvency Measures part and on the Profitability Mesourcsport compute any miasing amounts and complete the horizontal analysis columns. Enter percentages as decimal amounts, rounded to ore dedmal place. When rounding lock only at the Hour to tright or onc decimal place. If 5 round down and 25. round up. For example, for 32.018 cnter 32.0%. For 32.0584 cnter 2.15. Comparative Income Statement For the Years Ended December 31, 2016 and 2015 Incr/Cler 2017 7045 Amount Percentage Wuuuuu 1.1.1 3,000.00 656,000,0 Ceat nincs -4,100,000.00 (3,141000) 19 Grostor $4,1LL. 53,543 337,00.00 8.a 25 $1,021,600. $11.457.) 164,000.00 Administrative excenses (10,000) 12.3 14 (1.242.000) $ 1,06:1, .. - 136,000.00 son.com.000 SUN) 19.5 81.279,400 -163,000.00 12.7 Total operating open Operating income Other counse (Interest Income here in texe Income tax expense 1,116,000.00 127.00 (120) 1,100.00 3.3 % 989, ann.no $1,1%.On -14.8 3.3 111, w.cu 10 10 ) -169,400.00 h,000.00 - 175.ann.no Nanche 1.42n.no Soon 111 Finaltions