Here is the question and I would like you to put the answers down according the the letter it goes with For example, if the question is under number one please make sure you put the answer under number one 1 You're the chief financial officer (CFO) of Worldwide Widget Manufacturing, Inc The company manufactures and sells widgets at factories in the United States and internationally Listed below are partial financial statements for Worldwide Widget Manufacturing, Inc Fill in the missing information in each of the following financial statements Answer spaces are given below Worldwide Widget Manufacturing, Inc Balance Sheet as of December 31, 2019, and 2018 (in millions of dollars) 2019 2018 2019 2018 Assets Liabilities and Equity Current assets Current liabilities Cash and marketable securities $427 $322 Accrued wages and taxes $309 $257 Accounts receivable a 259 Accounts payable 381 b Inventory 815 797 Notes payable $492 $421 Total $1,542 $1,378 Total $1,182 $997 Fixed assets Long term debt 1,934 c Gross plant and equipment d $2,817 Total 3,116 2,956 Less Depreciation 368 254 Stockholders' equity Net plant and equipment $2,872 $2,563 Preferred stock (30 million shares) $30 $30 Other long term assets 521 487 Common stock and paid in surplus (250 million shares) 300 e Retained earnings 1,489 1,142 Total FA f $3,050 Total Equity $1,819 $1,472 Total assets $4,935 $4,428 Total liabilities and equity $4,935 $4,428 A Accounts receivable for 2019 B Accounts payable for 2018 C Long term debt for 2018 D Gross plant and equipment for 2019 E Common stock and paid in surplus (250 million shares) for 2018 F Total FA for 2019 Worldwide Widget Manufacturing, Inc Income Statement for Years Ending December 31, 2019, and 2018 (in millions of dollars) 2019 2018 Net sales g $2,018 Less Cost of goods sold 753 h Gross profits $1,623 $1,189 Less Other operating expenses 423 167 Earnings before interest, taxes, depreciation, and amortization (EBITDA) $1,200 $1,022 Less Depreciation 114 114 Earnings before interest and taxes (EBIT) $1,086 $ 908 Less Interest i 128 Earnings before taxes (EBT) $949 $780 Less Taxes j 234 Net income $664 $546 Less Preferred stock dividends 98 98 Net income available to common stockholders $566 $448 Less Common stock dividends 219 199 Addition to retained earnings $347 $249 Per (common) share data Earnings per share (EPS) k $1 79 Dividends per share (DPS) $0 88 l Book value per share (BVPS) m $5 77 Market value per share (MVPS) $23 97 $22 47 G Net sales for 2019 H Less Cost of goods sold for 2018 I Less Interest for 2019 J Less Taxes for 2019 K Earnings per share (EPS) for 2019 L Dividends per share (DPS) for 2018 M Book value per share (BVPS) for 2019 Worldwide Widget Manufacturing, Inc Statement of Cash Flows for Year Ending December 31, 2019 (in millions of dollars) Section A Cash flows from operating activities Net income n Additions (sources of cash) Depreciation 114 Increase in accrued wages and taxes o Increase in accounts payable 62 Subtractions (uses of cash) Increase in accounts receivable 41 Increase in inventory p Net cash flow from operating activities q Section B Cash flows from investing activities Subtractions Increase in fixed assets $343 Increase in other long term assets r Net cash flow from investing activities s Section C Cash flows from financing activities Additions Increase in notes payable t Increase in common and preferred stock 0 Subtractions Decrease in long term debt 25 Pay dividends u Net cash flow from financing activities v Section D Net change in cash and marketable securities $105 N Net income O Increase in accrued wages and taxes P Increase in inventory Q Net cash flow from operating activities R Increase in other long term assets S Net cash flow from investing activities T Increase in notes payable U Pay dividends V Net cash flow from financing activities Worldwide Widget Manufacturing, Inc Statement of Retained Earnings as of December 31, 2019 (in millions of dollars) Balance of retained earnings, December 31, 2018 $1,142 Plus Net income for 2019 w Preferred stock x Common stock 219 Total cash dividends paid 317 Balance of retained earnings, December 31, 2019 $1,489 W Plus Net income for 2019 X Preferred stock 2 For each of the items listed below indicate on which of the major statements they would be found (1, 2, 3, or 4) and the amount shown on the statements above 1 Balance sheet 3 Statement of cash flows 2 Income statement 4 Statement of retained earnings Earnings before taxes for 2019 $ Gross plant and equipment for 2019 $ Increase in fixed assets, December 31, 2019 $ Net sales for 2019 $ Balance of retained earnings, December 31, 2019 $ Common stock and paid in surplus for 2018 $ Net cash flow from investing activities, December 31, 2019 $ Increase in inventory, December 31, 2019 $ Accrued wages and taxes for 2018 $ Book value per share (BVPS) for 2019 $ 3 You'll need to compare your company's ratios with the industry's standards Worldwide Widget Manufacturing, Inc Company Industry Comparison Current ratio 2 2 times Quick ratio 1 1 times Cash ratio 0 35 times Inventory turnover 2 times or 1 time Days' sales in inventory 135 days or 335 days Average payment period 110 days Sales to working capital 3 times Total asset turnover 0 6 times Debt to equity 1 1 times Profit margin 16 5 Gross profit margin 48 13 ROA 8 78 ROE 19 45 Dividend payout 32 Use the information found in Worldwide Widget Manufacturing's financial statements to calculate all of the listed financial ratios in the above table for your company Then, for each ratio, provide a comparison of the company's result with the industry standards, indicating if your company's results are lower than, higher than, slower than, or faster than the industry standards Calculate your company's internal and sustainable growth rates

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jun 28, 2024

Here is the question and I would like you to put the answers down according the the letter it goes with... For example, if the

Here is the question and I would like you to put the answers down according the the letter it goes with... For example, if the question is under number one please make sure you put the answer under number one.

1 You're the chief financial officer (CFO) of Worldwide Widget Manufacturing, Inc. The company manufactures and sells widgets at factories in the United States and internationally. Listed below are partial financial statements for Worldwide Widget Manufacturing, Inc. Fill in the missing information in each of the following financial statements. Answer spaces are given below.

Worldwide Widget Manufacturing, Inc. Balance Sheet as of December 31, 2019, and 2018 (in millions of dollars)
	2019	2018		2019	2018
Assets			Liabilities and Equity
Current assets:			Current liabilities:
Cash and marketable securities	$427	$322	Accrued wages and taxes	$309	$257
Accounts receivable	a. ?	259	Accounts payable	381	b. ?
Inventory	815	797	Notes payable	$492	$421

Total	$1,542	$1,378	Total	$1,182	$997
Fixed assets:			Long-term debt:	1,934	c. ?
Gross plant and equipment	d. ?	$2,817	Total	3,116	2,956
Less: Depreciation	368	254	Stockholders' equity:
Net plant and equipment	$2,872	$2,563	Preferred stock (30 million shares)	$30	$30
Other long-term assets	521	487	Common stock and paid-in surplus (250 million shares)	300	e. ?
			Retained earnings	1,489	1,142
Total FA	f. ?	$3,050	Total Equity	$1,819	$1,472
Total assets	$4,935	$4,428	Total liabilities and equity	$4,935	$4,428

A. Accounts receivable for 2019 ________

B. Accounts payable for 2018 ________

C. Long-term debt for 2018 ________

D. Gross plant and equipment for 2019 ________

E. Common stock and paid-in surplus (250 million shares) for 2018 ________

F. Total FA for 2019 ________

Worldwide Widget Manufacturing, Inc. Income Statement for Years Ending December 31, 2019, and 2018 (in millions of dollars)
	2019	2018
Net sales	g. ?	$2,018
Less: Cost of goods sold	753	h. ?
Gross profits	$1,623	$1,189
Less: Other operating expenses	423	167
Earnings before interest, taxes, depreciation, and amortization (EBITDA)	$1,200	$1,022
Less: Depreciation	114	114
Earnings before interest and taxes (EBIT)	$1,086	$ 908
Less: Interest	i. ?	128
Earnings before taxes (EBT)	$949	$780
Less: Taxes	j. ?	234
Net income	$664	$546
Less: Preferred stock dividends	98	98
Net income available to common stockholders	$566	$448
Less: Common stock dividends	219	199
Addition to retained earnings	$347	$249
Per (common) share data:
Earnings per share (EPS)	k. ?	$1.79
Dividends per share (DPS)	$0.88	l. ?
Book value per share (BVPS)	m. ?	$5.77
Market value per share (MVPS)	$23.97	$22.47

G. Net sales for 2019 ________

H. Less: Cost of goods sold for 2018 ________

I. Less: Interest for 2019 ________

J. Less: Taxes for 2019 ________

K. Earnings per share (EPS) for 2019 ________

L. Dividends per share (DPS) for 2018 ________

M. Book value per share (BVPS) for 2019 ________

Worldwide Widget Manufacturing, Inc. Statement of Cash Flows for Year Ending December 31, 2019 (in millions of dollars)
Section A. Cash flows from operating activities
Net income	n. ?
Additions (sources of cash):
Depreciation	114
Increase in accrued wages and taxes	o. ?
Increase in accounts payable	62
Subtractions (uses of cash):
Increase in accounts receivable	-41
Increase in inventory	p. ?
Net cash flow from operating activities	q. ?
Section B. Cash flows from investing activities
Subtractions:
Increase in fixed assets	-$343
Increase in other long-term assets	r. ?
Net cash flow from investing activities:	s. ?
Section C. Cash flows from financing activities
Additions:
Increase in notes payable	t. ?
Increase in common and preferred stock	0
Subtractions:
Decrease in long-term debt	-25
Pay dividends	u. ?
Net cash flow from financing activities:	v. ?
Section D. Net change in cash and marketable securities	$105

N. Net income ________

O. Increase in accrued wages and taxes ________

P. Increase in inventory ________

Q. Net cash flow from operating activities ________

R. Increase in other long-term assets ________

S. Net cash flow from investing activities ________

T. Increase in notes payable ________

U. Pay dividends ________

V. Net cash flow from financing activities ________

Worldwide Widget Manufacturing, Inc. Statement of Retained Earnings as of December 31, 2019 (in millions of dollars)
Balance of retained earnings, December 31, 2018		$1,142
Plus: Net income for 2019		w. ?
Preferred stock	x. ?
Common stock	219
Total cash dividends paid		317
Balance of retained earnings, December 31, 2019		$1,489

W. Plus: Net income for 2019________

X. Preferred stock ________

2. For each of the items listed below indicate on which of the major statements they would be found (1, 2, 3, or 4) and the amount shown on the statements above:

1. Balance sheet	3. Statement of cash flows
2. Income statement	4. Statement of retained earnings

Earnings before taxes for 2019 ________; $________
Gross plant and equipment for 2019 ________; $________
Increase in fixed assets, December 31, 2019 ________; $________
Net sales for 2019 ________; $________
Balance of retained earnings, December 31, 2019 ________; $________
Common stock and paid-in surplus for 2018 ________; $________
Net cash flow from investing activities, December 31, 2019 ________; $________
Increase in inventory, December 31, 2019 ________; $________
Accrued wages and taxes for 2018 ________; $________
Book value per share (BVPS) for 2019 ________; $________

3. You'll need to compare your company's ratios with the industry's standards.

Worldwide Widget Manufacturing, Inc.
	Company	Industry	Comparison
Current ratio		2.2 times
Quick ratio		1.1 times
Cash ratio		0.35 times
Inventory turnover		2 times or 1 time
Days' sales in inventory		135 days or 335 days
Average payment period		110 days
Sales to working capital		3 times
Total asset turnover		0.6 times
Debt-to-equity		1.1 times
Profit margin		16.5%
Gross profit margin		48.13%
ROA		8.78%
ROE		19.45%
Dividend payout		32%

Use the information found in Worldwide Widget Manufacturing's financial statements to calculate all of the listed financial ratios in the above table for your company. Then, for each ratio, provide a comparison of the company's result with the industry standards, indicating if your company's results are lower than, higher than, slower than, or faster than the industry standards.
Calculate your company's internal and sustainable growth rates.