In: Accounting
Measures of liquidity, Solvency and Profitability
The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 65 on December 31, 20Y2.
Marshall Inc. | ||||||
Comparative Retained Earnings Statement | ||||||
For the Years Ended December 31, 20Y2 and 20Y1 | ||||||
20Y2 | 20Y1 | |||||
Retained earnings, January 1 | $ 2,044,700 | $ 1,722,200 | ||||
Net income | 460,800 | 352,700 | ||||
Total | $ 2,445,100 | $ 2,074,900 | ||||
Dividends | ||||||
On preferred stock | $ 7,700 | $ 7,700 | ||||
On common stock | 22,500 | 22,500 | ||||
Total dividends | $ 30,200 | $ 30,200 | ||||
Retained earnings, December 31 | $ 2,475,300 | $ 2,044,700 |
Marshall Inc. | ||||
Comparative Income Statement | ||||
For the Years Ended December 31, 20Y2 and 20Y1 | ||||
20Y2 | 20Y1 | |||
Sales | $ 2,609,750 | $ 2,404,520 | ||
Cost of goods sold | 931,480 | 856,960 | ||
Gross profit | $ 1,678,270 | $ 1,547,560 | ||
Selling expenses | $ 551,480 | $ 682,540 | ||
Administrative expenses | 469,770 | 400,850 | ||
Total operating expenses | 1,021,250 | 1,083,390 | ||
Income from operations | $ 657,020 | $ 464,170 | ||
Other income | 34,580 | 29,630 | ||
$ 691,600 | $ 493,800 | |||
Other expense (interest) | 168,000 | 92,800 | ||
Income before income tax | $ 523,600 | $ 401,000 | ||
Income tax expense | 62,800 | 48,300 | ||
Net income | $ 460,800 | $ 352,700 |
Marshall Inc. | |||||||
Comparative Balance Sheet | |||||||
December 31, 20Y2 and 20Y1 | |||||||
Dec. 31, 20Y2 | Dec. 31, 20Y1 | ||||||
Assets | |||||||
Current assets | |||||||
Cash | $ 362,380 | $ 500,370 | |||||
Marketable securities | 548,460 | 829,190 | |||||
Accounts receivable (net) | 489,100 | 459,900 | |||||
Inventories | 365,000 | 277,400 | |||||
Prepaid expenses | 68,556 | 100,070 | |||||
Total current assets | $ 1,833,496 | $ 2,166,930 | |||||
Long-term investments | 2,004,044 | 1,039,257 | |||||
Property, plant, and equipment (net) | 2,310,000 | 2,079,000 | |||||
Total assets | $ 6,147,540 | $ 5,285,187 | |||||
Liabilities | |||||||
Current liabilities | $ 632,240 | $ 1,140,487 | |||||
Long-term liabilities | |||||||
Mortgage note payable, 8 % | $ 940,000 | $ 0 | |||||
Bonds payable, 8 % | 1,160,000 | 1,160,000 | |||||
Total long-term liabilities | $ 2,100,000 | $ 1,160,000 | |||||
Total liabilities | $ 2,732,240 | $ 2,300,487 | |||||
Stockholders' Equity | |||||||
Preferred $ 0.70 stock, $ 40 par | $ 440,000 | $ 440,000 | |||||
Common stock, $ 10 par | 500,000 | 500,000 | |||||
Retained earnings | 2,475,300 | 2,044,700 | |||||
Total stockholders' equity | $ 3,415,300 | $ 2,984,700 | |||||
Total liabilities and stockholders' equity | $ 6,147,540 | $ 5,285,187 |
Required:
Determine the following measures for 20Y2, rounding to one decimal place, except for dollar amounts, which should be rounded to the nearest cent. Use the rounded answer of the requirement for subsequent requirement, if required. Assume 365 days a year.
11. Asset turnover | ||
12. Return on total assets | % |
|
11. Asset turnover
Asset turnover = Sales / Average Total Assets
= $ 2,609,750 / [ ($ 6,147,540 + $ 5,285,187) / 2 ]
= $ 2,609,750 / 5716363.5
= 0.5
12. Return on total assets
Return on total assets = [ Net Income / Average Total Assets ] x 100
= [ $ 460,800 / { ($ 6,147,540 + $ 5,285,187) / 2 } x 100
= [ $ 460,800 / 57,16,363.5 ] x 100
= 8.1%
15. Earnings per share on common stock
Earnings per share on common stock
= [ Net Income – Preferred Dividend ] / Number of common stocks shares outstanding
= [ $ 460,800 – 7,700 ] / 50,000 Shares
= $453100 / 50,000 Shares
= $9.1 per share
16. Price-earnings ratio
Price-earnings ratio = Market price of the share / Earnings per share on common stock
= $65 / $9.1
= 7.1 Times or 7 Times(Rounded)
18. Dividend yield
Dividend yield ratio = Dividend per share / Market price per share
= [ $0.45 per share* / $65 per share ] x 100
= 0.7 %
* Dividend per share = $22,500 / 50,000 Shares = $0.45 per share