Question

In: Accounting

Cadux Candy Company’s income statement for the year ended December 31, 2021, reported interest expense of $2 million and income tax expense of $12 million.

Cadux Candy Company’s income statement for the year ended December 31, 2021, reported interest expense of $2 million and income tax expense of $12 million. Current assets listed in its balance sheet include cash, accounts receivable, and inventory. Property, plant, and equipment is the company’s only noncurrent asset. Financial ratios for 2021 are listed below. Profitability and turnover ratios with balance sheet items in the denominator were calculated using year-end balances rather than averages.

Debt to equity ratio ......................................1.0
Current ratio ..................................................2.0
Acid-test ratio ................................................1.0
Times interest earned ratio .....................17 times
Return on assets ...........................................10%
Return on equity ............................................20%

Profit margin on sales .....................................5%
Gross profit margin ........................................40%
(gross profit divided by net sales)
Inventory turnover .......................................8 times
Receivables turnover ...................................20 times

Required:
Prepare a December 31, 2021, balance sheet for the Cadux Candy Company.

Expert Solution

a.

Times interest earned ratio = (Net income + Interest + Taxes) ÷ Interest = 17

(Net income + $2 + 12) ÷ $2 = 17
Net income + $14 = 17 × $2
Net income = $20

b.

Return on assets = Net income ÷ Total assets = 10%
Total assets = $20 ÷ 10% = $200

c.

Profit margin on sales = Net income ÷ Net sales = 5%
Net sales = $20 ÷ 5% = $400

d.

Gross profit margin = Gross profit ÷ Net sales = 40%
Gross profit = $400 × 40% = $160
Cost of goods sold = Net sales – Gross profit = $400 – 160 = $240

e.

Inventory turnover ratio = Cost of goods sold ÷ Inventory = 8
Inventory = $240 ÷ 8 = $30

f.

Receivables turnover ratio = Net sales ÷ Accounts receivable = 20
Accounts receivable = $400 ÷ 20 = $20

g.

Current ratio = Current assets ÷ Current liabilities = 2.0
Acid-test ratio = Quick assets ÷ Current liabilities = 1.0

Current assets ÷ 2 = Current liabilities
Quick assets ÷ 1 = Current liabilities

Current assets ÷ 2 = Quick assets ÷ 1

Current assets = 2 × Quick assets

Cash + Accts. rec. + Inventory = 2 × (Cash + Accounts receivable)

Cash + $20 + 30 = (2 × Cash) + (2 × $20)

Cash + $50 = Cash + Cash + $40

Cash = $10

h.

Acid-test ratio = (Cash + Accounts receivable) ÷ Current liabilities = 1.0

Current liabilities = ($10 + 20) ÷ 1.0 = $30

i.

Noncurrent assets = Total assets – Current assets
= $200 – ($10 + 20 + 30) = $140

j.

Return on equity = Net income ÷ Shareholders’ equity = 20%
Shareholders’ equity = $20 ÷ 20% = $100

k.

Debt to equity ratio = Total liabilities ÷ Shareholders’ equity = 1.0
Total liabilities = $100 × 1.0 = $100
Long-term liabilities = Total liabilities – Current liabilities = $100 – 30 = $70

CADUX CANDY COMPANY

Balance Sheet

At December 31, 2021

Assets

Current assets:

Cash $ 10
   Accounts receivable (net) 20
   Inventory    30
   Total current assets 60
   Property, plant, and equipment (net)   140
Total assets   $200

  Liabilities and Shareholders’ Equity
   Current liabilities $ 30
   Long-term liabilities 70
Shareholders’ equity    100
Total liabilities and shareholders' equity $200

Total liabilities and shareholders' equity $200

Raffay answered 2 years ago

Fischer, Inc. reports total tax expense on its income statement for year ended December 31, 2010...

Fischer, Inc. reports total tax expense on its income statement for year ended December 31, 2010 of $80,884 and cash paid for taxes of $77,546. The tax footnote in the company's 10-K filing, reports the following deferred tax information. Deferred tax assets and liabilities consisted of the following (in thousands): December 31 ($ thousands) 2010 2009 Deferred tax assets State tax credits, net of federal tax impact $ 3,500 $ -- Tax basis inventory adjustment 6,104 3,748 Inventory obsolescence reserves...

For the year ended December 31, 2021, Norstar Industries reported net income of $655,000. At January...

For the year ended December 31, 2021, Norstar Industries reported net income of $655,000. At January 1, 2021, the company had 900,000 ordinary shares outstanding. The following changes in the number of shares occurred during 2021: April 30 Sold 60,000 shares in a public offering. May 24 Declared and distributed a bonus issue of 5%. June 1 Issued 72,000 shares as part of the consideration for the purchase of assets from a subsidiary. Required: Compute Norstar's earnings per share for...

The income statement of Redman Inc. for the year ended December 31, 2020, reported the following...

The income statement of Redman Inc. for the year ended December 31, 2020, reported the following condensed information: Service revenue $ 600,000 Operating expenses 360,000 Income from operations 240,000 Income tax expense 60,000 Net income $180,000 Redman's statement of financial position contained the following comparative data at December 31: 2020 2019 Accounts receivable $65,000 $40,000 Accounts payable 40,000 55,000 Income taxes payable 6,000 3,000 Redman has no depreciable assets. Accounts...

The income statement of Packer Inc. for the year ended December 31, 2018, reported the following...

The income statement of Packer Inc. for the year ended December 31, 2018, reported the following condensed information: Revenue from fees..................................... $585,000 Operating expenses................................... 340,000 Income from operations.............................. 245,000 Income tax expense................................... 61,250 Net income................................................. $183,750 Packer's statement of financial position contained the following comparative data at December 31: 2018 2017 Accounts receivable................................... $52,500 $45,000 Accounts payable....................................... 34,000 41,000 Income taxes payable................................. 5,500 3,000 The corporation has no depreciable assets. Accounts payable pertain to operating expenses. Instructions: Using the direct...

Bronson Industries reported a deferred tax liability of $9.0 million for the year ended December 31,...

Bronson Industries reported a deferred tax liability of $9.0 million for the year ended December 31, 2020, related to a temporary difference of $36 million. The tax rate was 25%. The temporary difference is expected to reverse in 2022, at which time the deferred tax liability will become payable. There are no other temporary differences in 2020–2022. Assume a new tax law is enacted in 2021 that causes the tax rate to change from 25% to 20% beginning in 2022....

Question: Prepare a classified income statement for the year ended December 31, 2019. The expense accounts...

Question: Prepare a classified income statement for the year ended December 31, 2019. The expense accounts represent warehouse expenses, selling expenses, and general and administrative expenses. Prepare a statement of owner’s equity for the year ended December 31, 2019. No additional investments were made during the period. Prepare a classified balance sheet as of December 31, 2019. The mortgage payable extends for more than one year. Cash $ 98,400 Petty Cash Fund 600 Notes Receivable, due 2020 12,000 Accounts Receivable...

Corning-Howell reported taxable income in 2021 of $200 million. At December 31, 2021, the reported amount...

Corning-Howell reported taxable income in 2021 of $200 million. At December 31, 2021, the reported amount of some assets and liabilities in the financial statements differed from their tax bases as indicated below: Carrying Amount Tax Basis Assets Current Net accounts receivable $ 88 million $ 92 million Prepaid insurance 100 million 0 Prepaid advertising 84 million 0 Noncurrent Investments in equity securities (fair value)* 84 million 0 Buildings and equipment (net) 440 million 360 million Liabilities Current Deferred...

Corning-Howell reported taxable income in 2021 of $140 million. At December 31, 2021, the reported amount...

Corning-Howell reported taxable income in 2021 of $140 million. At December 31, 2021, the reported amount of some assets and liabilities in the financial statements differed from their tax bases as indicated below: Carrying Amount Tax Basis Assets Current Net accounts receivable $ 28 million $ 32 million Prepaid insurance 40 million 0 Prepaid advertising 24 million 0 Noncurrent Investments in equity securities (fair value)* 24 million 0 Buildings and equipment (net) 380 million 300 million Liabilities Current Deferred...

For the year ended Dec 31, 2021, Arndt Inc. reported pretax accounting income of $700 million....

For the year ended Dec 31, 2021, Arndt Inc. reported pretax accounting income of $700 million. Select information is listed below: 1) The company begins selling one-year subscriptions to a weekly journal. Subscription sales collected and taxable in 2021 were $530 million. Subscriptions included in 2021 for financial reporting revenues were $470 million. 2) In 2020, the company purchased a piece of equipment with a cost of $500 million. For financial reporting purposes, the company used the straight-line method over...

Perry Corporation reported net income of $136,200 for the year ended December 31, 2021. January 1...

Perry Corporation reported net income of $136,200 for the year ended December 31, 2021. January 1 balances in accounts receivable and accounts payable were $28,800 and $27,400, respectively. Year-end balances in these accounts were $30,500 and $22,700, respectively. Assuming that all relevant information has been presented, Perry's cash flows from operating activities would be: Multiple Choice $137,900. $76,900. $142,600. $129,800.