Question
The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $82.80 on December 31, 20Y2. Marshall Inc.
The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $82.80 on December 31, 20Y2.
Marshall Inc. |
Comparative Retained Earnings Statement |
For the Years Ended December 31, 20Y2 and 20Y1 |
1 |
| 20Y2 | 20Y1 |
2 | Retained earnings, January 1 | $3,712,000.00 | $3,262,000.00 |
3 | Net income | 591,000.00 | 560,000.00 |
4 | Total | $4,303,000.00 | $3,822,000.00 |
5 | Dividends: |
|
|
6 | On preferred stock | $10,000.00 | $10,000.00 |
7 | On common stock | 100,000.00 | 100,000.00 |
8 | Total dividends | $110,000.00 | $110,000.00 |
9 | Retained earnings, December 31 | $4,193,000.00 | $3,712,000.00 |
Marshall Inc. |
Comparative Income Statement |
For the Years Ended December 31, 20Y2 and 20Y1 |
1 |
| 20Y2 | 20Y1 |
2 | Sales | $10,840,000.00 | $10,000,000.00 |
3 | Cost of goods sold | 6,000,000.00 | 5,440,000.00 |
4 | Gross profit | $4,840,000.00 | $4,560,000.00 |
5 | Selling expenses | $2,160,000.00 | $2,000,000.00 |
6 | Administrative expenses | 1,627,500.00 | 1,500,000.00 |
7 | Total operating expenses | $3,787,500.00 | $3,500,000.00 |
8 | Income from operations | $1,052,500.00 | $1,060,000.00 |
9 | Other income | 99,500.00 | 20,000.00 |
10 |
| $1,152,000.00 | $1,080,000.00 |
11 | Other expense (interest) | 131,000.00 | 120,000.00 |
12 | Income before income tax | $1,021,000.00 | $960,000.00 |
13 | Income tax expense | 430,000.00 | 400,000.00 |
14 | Net income | $591,000.00 | $560,000.00 |
Marshall Inc. |
Comparative Balance Sheet |
December 31, 20Y2 and 20Y1 |
1 |
| 20Y2 | 20Y1 |
2 | Assets |
|
|
3 | Current assets: |
|
|
4 | Cash | $1,050,000.00 | $950,000.00 |
5 | Marketable securities | 301,000.00 | 420,000.00 |
6 | Accounts receivable (net) | 584,000.00 | 500,000.00 |
7 | Inventories | 410,000.00 | 380,000.00 |
8 | Prepaid expenses | 107,000.00 | 20,000.00 |
9 | Total current assets | $2,452,000.00 | $2,270,000.00 |
10 | Long-term investments | 800,000.00 | 800,000.00 |
11 | Property, plant, and equipment (net) | 5,750,000.00 | 5,184,000.00 |
12 | Total assets | $9,002,000.00 | $8,254,000.00 |
13 | Liabilities |
|
|
14 | Current liabilities | $859,000.00 | $792,000.00 |
15 | Long-term liabilities: |
|
|
16 | Mortgage note payable, 6%, | $200,000.00 | $0.00 |
17 | Bonds payable, 4%, | 3,000,000.00 | 3,000,000.00 |
18 | Total long-term liabilities | $3,200,000.00 | $3,000,000.00 |
19 | Total liabilities | $4,059,000.00 | $3,792,000.00 |
20 | Stockholders Equity |
|
|
21 | Preferred 4% stock, $5 par | $250,000.00 | $250,000.00 |
22 | Common stock, $5 par | 500,000.00 | 500,000.00 |
23 | Retained earnings | 4,193,000.00 | 3,712,000.00 |
24 | Total stockholders equity | $4,943,000.00 | $4,462,000.00 |
25 | Total liabilities and stockholders equity | $9,002,000.00 | $8,254,000.00 |
Determine the following measures for 20Y2 (round to one decimal place, including percentages, except for per-share amounts): Assume a 365-day year.
1. | Working capital |
2. | Current ratio |
3. | Quick ratio |
4. | Accounts receivable turnover |
5. | Number of days sales in receivables |
6. | Inventory turnover |
7. | Number of days sales in inventory |
8. | Ratio of fixed assets to long-term liabilities |
9. | Ratio of liabilities to stockholders equity |
10. | Times interest earned |
11. | Asset turnover |
12. | Return on total assets |
13. | Return on stockholders equity |
14. | Return on common stockholders equity |
15. | Earnings per share on common stock |
16. | Price-earnings ratio |
17. | Dividends per share of common stock |
18. | Dividend yield |
Determine the following measures for 20Y2 (round to one decimal place, including percentages, except for per-share amounts): Assume a 365-day year. 1. Working Capital 2. Current ratio 3. Quick ratio 4. Accounts receivable turnover 5. Number of days' sales in receivables 6. Inventory turnover 7. Number of days' sales in inventory 8. Ratio of fixed assets to long-term liabilities 9. Ratio of liabilities to stockholders' equity 10. Times interest earned 11. Asset turnover 12. Return on total assets 13. Return on stockholders' equity 14. Return on common stockholders' equity 15. Earnings per share on common stock 16. Price-earnings ratio 17. Dividends per share of common stock 18. Dividend yield
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