Measures of liquidity, solvency, and profitability Instructions Questions Instructions Marshall Inc Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 2041 2012 $3,704,000.00 Retained earnings January 1 Net Income 2011 $3,264,000.00 550,000.00 53,814,000.00 600,000.00 $4,304,000.00 Total 5 Dividende On preferred stock $10,000.00 $10,000.00 100,000.00 On common stock 100.000.00 Total dividends Retained earnings, December 31 $110,000.00 $4,194.000.00 $110.000,00 $5,704.000.00 Check My Work 4 more Check My Work uses remaining stucions Marshall Inc Comparative Income Statement For the Years Ended December 31, 20Y2 and 2041 2012 20Y1 1 Sales $10,850,000.00 6,000,000.00 $4,850,000.00 $10,000,000.00 5,450,000.00 $4,550,000.00 Cost of goods sold Gross profit Selling expenses Administrative expenses 7 Total operating expenses Income from operations $2,170,000.00 1,627.500.00 $2.000.000,00 1,500,000.00 $3,500,000.00 $3.297,500.00 $1,052,500.00 99,500.00 $1,050,000.00 20,000.00 Other income 1 $1,152,000.00 $1,070,000.00 11 Other expense interest 132,000.00 120,000.00 167400 Instructions other expense (terest Income before income tax Income tax expense Net income $1,020,000.00 $950,000.00 420,000.00 400.000,00 $600,000.00 $550,000.00 Marshall Inc Comparative Balance Sheet December 312012 and 2041 20Y2 2011 Assets Current assets Cash $1,050,000.00 $950,000.00 instructions Marshall Inc Comparative Balance Sheet December 31, 20Y2 and 2041 2012 2011 Assets 13 Current assets 4 $1,050,000.00 501,000.00 $950,000.00 420,000.00 500,000.00 585.000.00 Marketable securities Accounts receivable (et) Inventories 1 Prepaid expenses 380,000.00 420,000.00 108,000,00 Total current assets $2,464,000.00 20,000.00 $2.270,000.00 800,000.00 800,000.00 10. Long term investments 1. Property, plant, and equipment (net) 5.760,000.00 5.184,000.00 11 Total assets $9,024,000.00 58,254,000.00 Liabilities 14 Current liabilities $880,000.00 $800,000.00 $200,000.00 3,000,000.00 $3.200,000.00 $4,080,000.00 $0.00 3,000,000.00 $3,000,000.00 $3,800,000.00 18 15 Long-term liabilities: 16 Mortgage note payable, 6%, 17 Bonds payable, 4% Total long-term liabilities 19 Total liabilities Stockholders' Equity 2: Preferred 4% stock, 55 par 22 Common stock $5 par 75 Retained earnings 24 Total stockholders' equity 23 Total liabilities and stockholders' equity 20 $250,000.00 500,000.00 4.194,000.00 $250,000.00 500,000.00 5,704,000.00 $4,454,000.00 $1.944,000.00 $9,024,000.00 $8,254,000.00 Measures of liquidity, solvency, and profitability Instructions Questions Instructions Determine the following measures for 2092 fround to one decomplet, melting purcentages, except for per-share amounts) 4 1 Working capital 2 Current to Qucato Accounts receivable noxer 5 Number of days sales receivables 0 Immary tumat 7 Number of desmitory B Ratio of oxed asset to longterm abilities 9 Ratio abilities to stockrokletsel 10 Times interested 11 settumst 12/ Return on total assets 13 Return on stockholders uity 14 Return on common stockholder God Mod CM Waining Questions Determine the following measures for 2012 (round to one decimal place, including percentages, except for per-share amounts) S 18.3 24 3 1. Working Capital 2. Current ratio 3 Quick ratio 4 Accounts receivable turnover 5. Number of days sales in receivables 6. Inventory tumover Number of days' sales in inventory 8 Ratio of tixed assets to long-term habilities 9. Ratio of liabilities to stockholders equity 10. Times interest earned 11 Asset tumover 12. Return on total assets 13 Return on stockholders equity 14. Return on common stockholders' equity 15. Eamings per share on common stock 13 X 6.9 X 128 13.5 X $ S 16. Price earnings ratio 17. Dividends per share of common stock 18. Dividend yield Points 318