Question

In: Accounting

Period Ending: 12/31/2017 Period Ending: 12/31/2017 12/31/2014 Cash and Cash Equivalents $396,900 Total Revenue $15,380,800 $2,356,600...

Period Ending:

12/31/2017

Period Ending:

12/31/2017

12/31/2014

Cash and Cash Equivalents

$396,900

Total Revenue

$15,380,800

$2,356,600

Short-Term Investments

$0

Cost of Revenue

$13,101,100

$1,975,000

Net Receivables

$2,725,300

Gross Profit

$2,279,700

$381,600

Inventory

$0

Operating Expenses

Other Current Assets

$465,700

Research and Development

$0

$0

Total Current Assets

$3,587,900

Sales, General and Admin.

$1,656,500

$422,500

Long-Term Investments

$0

Non-Recurring Items

$0

$0

Fixed Assets

$2,663,700

Other Operating Items

$0

$0

Goodwill

$4,563,600

Operating Income

$623,200

($40,900)

Intangible Assets

$1,435,300

Add'l income/expense items

($78,200)

($800)

Other Assets

$351,100

Earnings Before Interest and Tax

$545,000

($41,700)

Deferred Asset Charges

$0

Interest Expense

$284,300

$48,000

Total Assets

$12,601,600

Earnings Before Tax

$260,700

($89,700)

Accounts Payable

$2,776,500

Income Tax

($99,500)

($26,100)

Short-Term Debt / Current Portion of Long-Term Debt

$103,700

Minority Interest

($20,000)

$0

Other Current Liabilities

$116,900

Equity Earnings/Loss Unconsolidated Subsidiary

$0

$0

Total Current Liabilities

$2,997,100

Net Income-Cont. Operations

$340,200

($63,600)

Long-Term Debt

$4,417,500

Net Income

$340,200

($63,600)

Other Liabilities

$596,100

Net Income Applicable to Common Shareholders

$312,400

($107,400)

Deferred Liability Charges

$580,900

Misc. Stocks

$0

Minority Interest

$405,600

Total Liabilities

$8,591,600

Common Stocks

$100

Capital Surplus

$3,590,000

Retained Earnings

($42,600)

Treasury Stock

$0

Other Equity

$15,700

Total Equity

$3,604,400

Total Liabilities & Equity

$12,196,000

RATIOS FOR PERIOD ENDING DEC 31 2017

CURRENT:

QUICK:

FIXED ASSETS TO LONG TERM LIABILITIES:

NUMBER OF TIMES INTREST CHARGES ARE EARNED:

RATE EARNED ON TOTAL ASSETS:

EARNING PER SHARE ON COMMON STOCK:

P/E RATIO:

Solutions

Expert Solution

1. Current ratio = total current assets/total current liabilities

= 3,587,900/2,997,100

= 1.20

2. Quick ratio = (cash+net receivables)/total current liabilities

= (396,900+2,725,300)/2,997,100

= 1.04

3. Fixed assets to long term liabilities = total tangible fixed assets/ long term liabilities

Total fixed assets = 2,663,700. Long term liabilities = long term debt+other liabilities+deferred liability charges = 4,417,500+596,100+580,900 = $5,594,500

Thus the ratio = 2,663,700/5,594,500 = 0.48

4. No. of times interest charges are earned = Income before interest and taxes/Interest expense

= 545,000/284,300

= 1.92

5. Rate earned on total assets = Income before interest and taxes/total assets = 545,000/12,601,600

= 0.0432 or 4.32%

6. Earnings per share = net income applicable to common shareholders/no. of shares

The no. of shares is not provided in the question and hence this ratio cannot be computed

7. P/E ratio = price per share/EPS

Price per share not provided and so this ratio cannot be computed.

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Cash and cash equivalents balance, December 31, 2014 $ 38,000 Cash and cash equivalents balance, December...
Cash and cash equivalents balance, December 31, 2014 $ 38,000 Cash and cash equivalents balance, December 31, 2015 106,856 Cash received as interest 3,800 Cash paid for salaries 110,200 Bonds payable retired by issuing common stock (no gain or loss on retirement) 170,000 Cash paid to retire long-term notes payable 190,000 Cash received from sale of equipment 93,100 Cash received in exchange for six-month note payable 38,000 Land purchased by issuing long-term note payable 98,600 Cash paid for store equipment...
MASCO MANUFACTURING CO. Income Statement For The Period Ending 12-31-2017 Revenues: Sales 1500000 Municipal Interest Revenue...
MASCO MANUFACTURING CO. Income Statement For The Period Ending 12-31-2017 Revenues: Sales 1500000 Municipal Interest Revenue 9000 Expenses: Cost of Goods Sold 600000 Wages 250000 Utilities 30000 Insurance 10000 Rent 100000 Depreciation 30000 EPA Violation Fine 6000 Bond Interest Paid 19000 Billboard Advertising 50000 Accrued Warranty Expenses 70000 Accrued Year-end Bonuses 60000 1225000 Pre Tax Financial Income 284000 Notes: 1 Excess of book over Tax Depreciation is $30,000 in 2017. 2 Equipment bought for $150,000 on January 1, 2015 has...
Revenue 46867 Cash & Equivalents 575 Total Revenue 46867 Short Term Investments 1358 Cost of Revenue,...
Revenue 46867 Cash & Equivalents 575 Total Revenue 46867 Short Term Investments 1358 Cost of Revenue, Total 32918 Cash and Short Term Investments 1933 Gross Profit 13948 Total Receivables, Net 722 Selling/General/Admin. Expenses, Total 9726 Total Inventory 6744 Depreciation/Amortization 1414 Prepaid Expenses 116 Unusual Expense (Income) 13.8 Other Current Assets, Total 163 Total Operating Expense 44072 Total Current Assets 9677 Operating Income 2794 Property/Plant/Equipment, Total - Gross 36137 Interest Inc.(Exp.),Net-Non-Op., Total -286 Accumulated Depreciation, Total -14748 Other, Net 5.4 Property/Plant/Equipment,...
Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net...
Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net 433,638 279,835 Inventories 783,031 536,714 Prepaid expenses and other current assets 152,242 87,177 Deferred income taxes 52,498 Total current assets 1,498,763 1,549,399 Property and equipment, net 538,531 305,564 Goodwill 585,181 123,256 Intangible assets, net 75,686 26,230 Deferred income taxes 92,157 33,570 Other long-term assets 78,582 57,064 Total assets 2,868,900 2,095,083 Liabilities and Stockholders Equity Accounts payable 200,460 210,432 Accrued expenses 192,935 147,681 Current maturities...
Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net...
Dec. 31, 2015 Dec. 31, 2014 Assets Cash and cash equivalents 129,852 593,175 Accounts receivable, net 433,638 279,835 Inventories 783,031 536,714 Prepaid expenses and other current assets 152,242 87,177 Deferred income taxes 52,498 Total current assets 1,498,763 1,549,399 Property and equipment, net 538,531 305,564 Goodwill 585,181 123,256 Intangible assets, net 75,686 26,230 Deferred income taxes 92,157 33,570 Other long-term assets 78,582 57,064 Total assets 2,868,900 2,095,083 Liabilities and Stockholders Equity Accounts payable 200,460 210,432 Accrued expenses 192,935 147,681 Current maturities...
Devin E Corporation Balance Sheet As of December 31, 2015 2014 Assets: Cash & Cash Equivalents...
Devin E Corporation Balance Sheet As of December 31, 2015 2014 Assets: Cash & Cash Equivalents $41,900 $25,000 Accounts Receivable 24,000 6,250 Inventory 30,000 36,000      Current Assets 95,900 67,250 Land 25,000 10,000 Equipment 42,000 38,500 Less: Accumulated Depreciation (14,000) (7,000) 53,000 41,500 Total Assets 148,900 108,750 Liabilities: Accounts Payable 17,500 22,500 Accrued Salaries Payable 5,500 8,000 Rent Expense Payable 2,200 1,000 Income Tax Payable 6,900 4,000 Current Liabilities 32,100 35,500 Long-term notes payable 50,000 30,000 Total Liabilities 82,100 65,500...
Cash and cash equivalents, Dec. 31 prior year-end $ 45,000 Cash and cash equivalents, Dec. 31...
Cash and cash equivalents, Dec. 31 prior year-end $ 45,000 Cash and cash equivalents, Dec. 31 current year-end 126,540 Cash received as interest 4,500 Cash paid for salaries 130,500 Bonds payable retired by issuing common stock (no gain or loss on retirement) 140,000 Cash paid to retire long-term notes payable 225,000 Cash received from sale of equipment 110,250 Cash received in exchange for six-month note payable 45,000 Land purchased by issuing long-term note payable 81,200 Cash paid for store equipment...
Balance Sheet(values in 000's) period ending 1/28/2017 1/30/2016 current assets cash and cash equivalents 2,512,000 4,046,000...
Balance Sheet(values in 000's) period ending 1/28/2017 1/30/2016 current assets cash and cash equivalents 2,512,000 4,046,000 short-term investments 0 0 net receivables 0 0 inventory 8,039,000 8,601,000 Other Current Assets 1,169,000 1,483,000 Total Current Assets 11,990,000 14,130,000 Long-Term Assets Long-Term Investments 0 0 Fixed Assets 24,658,000 25,217,000 Goodwill 0 0 Intangible Assets 0 0 Other Assets 783,000 915,000 Deferred Asset Charges 0 0 Total Assets 37,431,000 40,262,000 Current Liabilities Accounts Payable 10,989,000 11,654,000 Short-Term Debt / Current Portion of Long-Term...
T. P. Jarmon Company Balance Sheet for 12/31/2014 and 12/31/2015 Assets 2014 2015 Cash $15,000 $14,000...
T. P. Jarmon Company Balance Sheet for 12/31/2014 and 12/31/2015 Assets 2014 2015 Cash $15,000 $14,000 Marketable securities 6,000 6,200 Accounts receivable 42,000 33,000 Inventory 51,000 83,300 Prepaid rent 1,200 1,100 Total current assets $115,200 $137,600 Net plant and equipment $286,000 $270,200 Total assets $401,200 $407,800 Liabilities and Equity 2014 2015 Accounts payable $48,000 $57,000 Accruals 6,000 5,200 Notes payable 15,000 12,900 Total current liabilities $69,000 $75,100 Long-term debt $160,000 $150,500 Common stockholders' equity $172,200 $182,200 Total liabilities and equity...
After closing the revenue and expense accounts, the profit for the year ending December 31, 2017...
After closing the revenue and expense accounts, the profit for the year ending December 31, 2017 of the Mo & Molly partnership is $129,000. The partnership agreement specifies that profits and losses will be shared using the following formula. 1. Allocate salary allowances of $24,000 to Mo and $30,000 to Molly. 2. Remaining profit (loss) is to be shared on a ratio of 2:1. At the beginning of the year, Mo’s capital account had a balance of $45,000 and Molly’s...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT