Question

In: Finance

Cold Goose Metal Works Inc. Balance Sheet for Year Ending December 31 (Millions of Dollars) Year...

Cold Goose Metal Works Inc. Balance Sheet for Year Ending December 31 (Millions of Dollars)

Year 2 Year 1 Year 2 Year 1
Assets Liabilities and equity
Current assets: Current liabilities:
Cash and equivalents    $1,845 Accounts payable $0 $0
Accounts receivable 844 675 Accruals 117 0
Inventories 2,475 1,980 Notes payable 664 625
Total current assets $5,625 $4,500 Total current liabilities    $625
Net fixed assets: Long-term debt 2,344 1,875
Net plant and equipment    $5,500 Total debt $3,125 $2,500
Common equity:
Common stock 6,094 4,875
Retained earnings    2,625
Total common equity $9,375 $7,500
Total assets $12,500 $10,000 Total liabilities and equity $12,500 $10,000

Given the information in the preceding balance sheet—and assuming that Cold Goose Metal Works Inc. has 50 million shares of common stock outstanding—read each of the following statements, then identify the selection that best interprets the information conveyed by the balance sheet.

Statement #1: Cold Goose’s net collection of inventory items increased by more than the firm's sales between Years 1 and 2.

This statement is     , because:

The accruals balance decreased by $117 million between Years 1 and 2

Total inventories of raw materials, work-in-process, and final goods increased from $1,980 million to $2,475 million between Year 1 and Year 2

Total inventories of raw materials, work-in-process, and final goods decreased by $495 million between Year 1 and Year 2

Statement #2: In Year 2, Cold Goose Metal Works Inc. was profitable.

This statement is     , because:

Cold Goose’s total assets increased between Years 1 and 2

The cash and equivalents account increased between Years 1 and 2

Cold Goose’s retained earnings account increased between the end of Years 1 and 2

Statement #3: One way to interpret the change in Cold Goose’s accounts receivable balance from Year 1 to Year 2 is that more customers purchased new items on credit rather than paying off existing credit accounts.

This statement is     , because:

The change from $1,980 million to $2,475 million reflects a net accumulation of new credit sales

The $169 increase in accounts receivable means either that Year 1’s existing credit customers are not paying off their owed balances and new or existing customers are making additional purchases on credit, or that Year 1’s credit customers have repaid their owed balances and Year 2 credit sales have exceeded Year 1’s credit sales

The decrease from $844 million to $675 million implies a net decrease in accounts receivable and that more customers are paying off their receivables balances than are buying on credit

Based on your understanding of the different items reported in the balance sheet and the information they provide, which statement regarding Cold Goose Metal Works Inc.’s balance sheet is consistent with U.S. Generally Accepted Accounting Principles (GAAP)?

The company’s assets should be listed from those carrying the largest balance to those with the smallest balance.

The company’s assets should be listed in alphabetical order.

The company’s assets should be listed in the order in which they are to be converted into cash.

Solutions

Expert Solution

Statement 1 : true

Total inventories of raw materials, work-in-process, and final goods increased from $1,980 million to $2,475 million between Year 1 and Year 2. This can be seen in the "inventory" line item on the assets side of the balance sheet

The accruals balance increased from Year 1 to Year 2

Statement 2 : true

retained earnings balance in year 2 = total common equity - common stock = 9375 - 6094 = 3281

The retained earnings balance has increased from Year 1 to Year 2

Therefore, the company was profitable

Statement 3 :false

Accounts receivable balance in Year 2 = Accounts receivable balance in Year 1 + credit sales - amounts received from customers

Increase in accounts receivable = 844 - 675 = 169

The $169 increase in accounts receivable means either that Year 1’s existing credit customers are not paying off their owed balances and new or existing customers are making additional purchases on credit, or that Year 1’s credit customers have repaid their owed balances and Year 2 credit sales have exceeded Year 1’s credit sales

The company’s assets should be listed in the order in which they are to be converted into cash. As per GAAP, assets should be listed in the order of their liquidity


Related Solutions

Cold Goose Metal Works Inc. is a small firm, and several of its managers are worried...
Cold Goose Metal Works Inc. is a small firm, and several of its managers are worried about how soon the firm will be able to recover its initial investment form Project Alpha’s expected future cash flows. To answer this question, Cold Goose’s CFO has asked that you compute the project’s payback period using the following expected net cash flows and assuming that the cash flows are received even.ly throughout each year. Complete the following table and compute the project’s conventional...
Beltway Technologies: Balance Sheet for the Year Ended December 31, 2017 (in Millions of Dollars) Cash...
Beltway Technologies: Balance Sheet for the Year Ended December 31, 2017 (in Millions of Dollars) Cash Accounts receivable Inventory      Current assets Net fixed assets Total assets $    5.1 26.4     56.1 $ 87.6     26.3 $113.9 Accounts payable Accruals Notes payable     Current liabilities Long-term debt Preferred stock Common stock Total claims $   3.8 5.9      1.3 $10.1 40.8 9.7    53.3 $113.9 To begin, Bill reviewed Beltway's 2017 balance sheet, which is contained in Table 1. Next, Bill...
Cold Goose Metal Works Inc.’s income statement reports data for its first year of operation. The...
Cold Goose Metal Works Inc.’s income statement reports data for its first year of operation. The firm’s CEO would like sales to increase by 25% next year. Cold Goose is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest and taxes (EBIT). The company’s operating costs (excluding depreciation and amortization) remain at 70.00% of net sales, and its depreciation and amortization expenses remain constant from year to year....
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)   2018   2017 Sales $7,800.0   $6,000.0 Operating costs excluding depreciation 5,850.0   5,100.0 Depreciation and amortization 216.0   180.0     Earnings before interest and taxes $1,734.0   $720.0 Less Interest 168.0   129.0     Pre-tax income $1,566.0   $591.0 Taxes (40%) 626.4   236.4 Net income available to common stockholders $939.6   $354.6 Common dividends $846.0   $284.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)   2018   2017 Assets Cash $90.0   $72.0 Short-term investments 39.0   30.0...
Upton's balance sheet as of December 31, 2019, is shown here (millions of dollars): Cash $...
Upton's balance sheet as of December 31, 2019, is shown here (millions of dollars): Cash $ 3.5 Accounts payable $ 9.0 Receivables 26.0 Notes payable 18.0 Inventories 58.0 Line of credit 0 Total current assets $ 87.5 Accruals 8.5 Net fixed assets 35.0 Total current liabilities $ 35.5 Mortgage loan 6.0 Common stock 15.0 Retained earnings 66.0 Total assets $122.5 Total liabilities and equity $122.5 Sales for 2019 were $250 million and net income for the year was $7.5 million,...
Upton's balance sheet as of December 31, 2019, is shown here (millions of dollars): Cash $   3.5...
Upton's balance sheet as of December 31, 2019, is shown here (millions of dollars): Cash $   3.5 Accounts payable $   9.0 Receivables 26.0 Notes payable 18.0 Inventories 58.0 Line of credit 0 Total current assets $ 87.5 Accruals 8.5 Net fixed assets 35.0 Total current liabilities $ 35.5 Mortgage loan 6.0 Common stock 15.0 Retained earnings 66.0 Total assets $122.5 Total liabilities and equity $122.5 Sales for 2019 were $475 million and net income for the year was $14.25 million, so the...
Please Include excel formulas Income Statement for the Year Ending December 31 (Millions of Dollars) 2015...
Please Include excel formulas Income Statement for the Year Ending December 31 (Millions of Dollars) 2015 Net Sales $800.0 Costs (except depreciation) $576.0 Depreciation $60.0 Total operating costs $636.0 Earning before int. & tax $164.0 Less interest $32.0 Earning before taxes $132.0 Taxes (40%) $52.8 Net income before pref. div. $79.2 Preferred div. $1.4 Net income avail. for com. div. $77.9 Common dividends $31.1 Addition to retained earnings $46.7 Number of shares (in millions) 10 Dividends per share $3.11 Balance...
Cold Goose Metal Works Inc. just reported earnings after tax (also called net income) of $8,500,000,...
Cold Goose Metal Works Inc. just reported earnings after tax (also called net income) of $8,500,000, and a current stock price of $23.00 per share. The company is forecasting an increase of 25% for its its after-tax income next year, but it also expects it will have to issue 2,000,000 new shares of stock (raising its shares outstanding from 5,500,000 to 7,500,000). If Cold Goose's forecasr turns out to be correct and its price-to-earnings (P/E) ratio does not change, what...
Cold Goose Metal Works Inc. just reported earnings after tax (also called net income) of $9,000,000...
Cold Goose Metal Works Inc. just reported earnings after tax (also called net income) of $9,000,000 and a current stock price of $34.00 per share. The company is forecasting an increase of 25% for its after-tax income next year, but it also expects it will have to issue 2,500,000 new shares of stock (raising its shares outstanding from 5,500,000 to 8,000,000). If Cold Goose’s forecast turns out to be correct and its price/earnings (P/E) ratio does not change, what does...
Stealcase’s Balance Sheet, as of December 31(thousands of dollars)                                 
Stealcase’s Balance Sheet, as of December 31(thousands of dollars)                                              2017      2018                                                                            2017      2018 Cash                                 30            25                  Account Payable                                  35          50 Accts Receivable          5              20                  Bank Loan                                            25           25 Inventory                        100         100                Accrued Taxes                                   15          25 Current Assets              135          245                Long Term, Dept current portion    12         12                                                                                  Current Liabilities                                87         112 Net Plant & Equip           200          250                 Long-Term Dept                                100        95                                                                                  Common Stock (10,000 shares)    100      100                                                                                 Additional paid-in...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT