Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

$3,716,000.00

$3,266,000.00

3

Net income

630,000.00

560,000.00

4

Total

$4,346,000.00

$3,826,000.00

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

$4,236,000.00

$3,716,000.00

Marshall Inc.

Comparative Income Statement

For the Years Ended December 31, 20Y2 and 20Y1

1

20Y2

20Y1

2

Sales

$10,860,000.00

$10,000,000.00

3

Cost of goods sold

6,000,000.00

5,440,000.00

4

Gross profit

$4,860,000.00

$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

$1,072,500.00

$1,060,000.00

9

Other revenue

99,500.00

20,000.00

10

$1,172,000.00

$1,080,000.00

11

Other expense (interest)

132,000.00

120,000.00

12

Income before income tax

$1,040,000.00

$960,000.00

13

Income tax expense

410,000.00

400,000.00

14

Net income

$630,000.00

$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)

586,000.00

500,000.00

7

Inventories

410,000.00

380,000.00

8

Prepaid expenses

107,000.00

20,000.00

9

Total current assets

$2,454,000.00

$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

$9,004,000.00

$8,254,000.00

13

Liabilities

14

Current liabilities

$818,000.00

$788,000.00

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

$4,018,000.00

$3,788,000.00

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

4,236,000.00

3,716,000.00

24

Total stockholders equity

$4,986,000.00

$4,466,000.00

25

Total liabilities and stockholders equity

$9,004,000.00

$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

etermine 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

%

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting An Introduction To Concepts Methods And Uses

Authors: Clyde P. Stickney, Roman L. Weil

9th Edition

0030259622, 978-0030259623

More Books

Students also viewed these Accounting questions

Question

=+ What scenarios could draw the audience in?

Answered: 1 week ago

Question

=+ What graphics could stop the viewer?

Answered: 1 week ago