Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Table 3.1 in chapter 3 presents financial statements over the period 2014 through 2017 for R&E Supplies Inc. A. Use these statements to calculate as
Table 3.1 in chapter 3 presents financial statements over the period 2014 through 2017 for R&E Supplies Inc.
A. Use these statements to calculate as many of the ratios in 2.2 as you can
Financial Statements for R&E Supplies, Inc. December 31,2014-2017 ($ thousands) | ||||
Income Statements | ||||
2014 | 2015 | 2016 | 2017 | |
Net Sales | $ 11,190 | $ 13,764 | $ 16,106 | $ 20,613 |
Cost of goods sold | $ 9,400 | $ 11,699 | $ 13,688 | $ 17,727 |
Gross Profit | $ 1,790 | $ 2,065 | $ 2,416 | $ 2,886 |
Expenses: | ||||
General, selling, and administrative expenses | $ 1,019 | $ 1,239 | $ 1,610 | $ 2,267 |
Net interest expense | $ 100 | $ 103 | $ 110 | $ 90 |
Earnings before tax | $ 671 | $ 723 | $ 696 | $ 529 |
tax | $ 302 | $ 325 | $ 313 | $ 238 |
Earnings after tax | $ 369 | $ 398 | $ 383 | $ 291 |
Balance Sheet | ||||
Current assets: | ||||
cash and securities | $ 671 | $ 551 | $ 644 | $ 412 |
accounts receivable | $ 1,343 | $ 1,789 | $ 2,094 | $ 2,886 |
inventories | $ 1,119 | $ 1,376 | $ 1,932 | $ 2,267 |
prepaid expenses | $ 14 | $ 12 | $ 15 | $ 18 |
total current assets | $ 3,147 | $ 3,728 | $ 4,685 | $ 5,583 |
net fixed assest | $ 128 | $ 124 | $ 295 | $ 287 |
total assets | $ 3,275 | $ 2,852 | $ 4,980 | $ 5,870 |
Liabilities and Owner's Equity | ||||
Current liabilities | ||||
Bank Loan | $ 50 | $ 50 | $ 50 | $ 50 |
Accounts payable | $ 1,007 | $ 1,443 | $ 2,426 | $ 3,212 |
Current portion long-term debt | $ 60 | $ 50 | $ 50 | $ 100 |
accrued wages | $ 5 | $ 7 | $ 10 | $ 18 |
Total current liabilies | $ 1,122 | $ 1,550 | $ 2,536 | $ 3,380 |
long-term debt | $ 960 | $ 910 | $ 869 | $ 760 |
common stock | $ 150 | $ 150 | $ 150 | $ 150 |
retained earnings | $ 1,043 | $ 1,242 | $ 1,434 | $ 1,580 |
total liabilities and owner's equity | $ 3,275 | $ 3,852 | $ 4,980 | $ 5,870 |
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