Question
Use the following partially blank Income Statement and Balance Sheet plus the ratios provided for Questions 1 6. Your task is to work backwards, using
Use the following partially blank Income Statement and Balance Sheet plus the ratios provided for Questions 1 6. Your task is to work backwards, using the ratios, to fill in the missing information on the financial statements. Once you have completed the Income Statement and Balance Sheet, answer Questions 1 - 6.
Question 1: What is the correct value for Interest Expense?
Question 2: What is the correct value for Net Income?
Question 3: What is the correct value for Accounts Receivable (A/R)?
Question 4: What is the correct value for Inventory?
Question 5: What is the correct value for Total Assets?
Question 6: What is the correct value for Current Liabilities?
Answer in the format: XXXXXX for $XXX,XXX, or -XXXXXX for -$XXX,XXX
Please enter your answer without using the thousand separator (,) or dollar sign ($).
Note: There is no $ sign in the answer, cash outflow are negative values, cash inflows are positive values.
HIS Cracker Barrel Foods Corp Income Statement January 1 - December 31st, 2020 Revenues $ 6,227 844 Cost of Goods $ 3,844,576 Sold Expenses $ 1,298,668 Depreciation $ 362,325 EBITAMUSTAN $ 722,275 Interest Expense $ Taxable income $ Taxes @ 30% $ Net Income $ 1.330 1.117 0.004 0.58 1.37 2.37 Cracker Barrel Foods Corp 2020 Financial Ratios Liquidity Ratios 1. Current Ratio 2. Quick Ratio 3. Cash Ratio Solvency Ratios 4. Total Debt Ratio 5. Debt Equity Ratio 6. Equity Multiplier Asset Management Ratios 7. Times Interest Eamed 8. Cash Coverage (EBITDA) Ratio 9. Inventory Turnover Ratio 10. Days Sales in Inventory 11. Receivables Turnover Ratio 12. Days Sales in A/R (Average Collection Period) 13. NWC Turnover 14. Fixed Asset Turnover 15. Total Asset Turnove Profitability Ratios 16. Profit Margin 17. Return on Assets (ROA) 18. Return on Equity (ROE) 4.82 7.23 9.88 36.93 5.10 2020 Current Assets Cash AR Inventory Other Current Assets Total Current Assets Net Fixed Assets Cracker Barrel Foods Corp Balance Sheet As of December 31st, 2020 Current Liabilities $ 10,445 A/P $ N/P $ Other Current Liab $ 812,000 Total Current Liab. $ Long Term Debt $ 3,129,754 Common Stock Retained earnings $ Total Liab. & O.E 2020 330,000 250,000 1,250,000 $ $ $ $ $ $ $ $ 71.61 10.33 1.99 1.12 1,389,615 1,761,044 6.4% 7.2% 17.1% Total Assets
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