Using the given information below, please fill out the blank boxes below:
The comparative nancial 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 611,000.00 560,000.00 4 Total $4,327,000.00 $3,826,000.00 5 Dividends: 6 0n preferred stock $10,000.00 $10,000.00 7 0n common stock 100,000.00 100,000.00 3 Total dividends $110,000.00 $110,000.00 9 Retained earnings, December 31 $4,217,000.00 $3,716,000.00 10 11 12 13 14 Marshall Inc. Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 Sales Cost of goods sold Gross prot Selling expenses Administrative expenses Total operating expenses Income from operations Other income Other expense (interest) Income before income tax Income tax expense Net income 20Y2 $10,860,000.00 6,000,000.00 $4,860,000.00 $2,160,000.00 1,627,500.00 $3,787,500.00 $1,072,500.00 99,500.00 $1,172,000.00 131,000.00 $1,041,000.00 430,000.00 $611,000.00 20Y1 $10,000,000.00 5,440,000.00 $4,560,000.00 $2,000,000.00 1,500,000.00 $3,500,000.00 $1,060,000.00 20,000.00 $1,080,000.00 120,000.00 $960,000.00 400,000.00 $560,000.00 8 9 10 Long-term investments 11 12 13 14 Current liabilities 15 Current assets: Cash Marketable securities Accounts receivable (net) Inventories Prepaid expenses Total current assets Marshall Inc. Comparative Balance Sheet December 31,r 20Y2 and 20Y1 Assets Property, plant, and equipment (net) Total assets Long-term liabilities: Liabilities 20Y2 $1,050,000.00 301,000.00 584,000.00 410,000.00 107,000.00 $2,452,000.00 800,000.00 5,750,000.00 $9,002,000.00 $835,000.00 20Y1 $950,000.00 420,000.00 500,000.00 380,000.00 20,000.00 $2,270,000.00 800,000.00 5,184,000.00 $8,254,000.00 $788,000.00 16 17 18 19 20 21 22 23 24 25 Mortgage note payable, 6%, Bonds payable, 4%, Total long-term liabilities Total liabilities Stockholders' Equity Preferred 4% stock, $5 par Common stock, $5 par Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $200,000.00 3,000,000.00 $3,200,000.00 $4,035,000.00 $250,000.00 500,000.00 4,217,000.00 $4,967,000.00 $9,002,000.00 $0.00 3,000,000.00 $3,000,000.00 $3,788,000.00 $250,000.00 500,000.00 3,716,000.00 $4,466,000.00 $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. H Working capital Current ratio Quick ratio Accounts receivable turnover Number of days' sales in receivables Inventom turnover Number of days' sales in inventog Ratio of fixed assets to long-term liabilities PPNP'WPP'.\" Ratio of liabilities to stockholders' eguitv H D . Times interest earned H H . Asset turnover H N . Return on total assets . Return on stockholders' eguig Return on common stockholders' equity HHH Inf-w . Earnings per share on common stock H 05 . Priceea rnings ratio H \\l . Dividends per share of common stock H CO . 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 l:] 8. Ratio of xed assets to long-term liabilities |:] 9. Ratio of liabilities to stockholders' equity l:] 10. Times interest earned |:] 11. Asset turnover l:] 12. Return on total assets : % 13. Return on stockholders' equity I: % 14. Return on common stockholders' equity : % 15. Earnings per share on common stock $ : 16. Price-earnings ratio :] 17. Dividends per share of common stock $ Z 18. Dividend yield : %
