Question

In: Accounting

Question 1 The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets...

Question 1

The following are the financial statements of Rigolo Inc.

Balance sheet

20116

2015

Assets

      Current assets

           Cash & cash equivalents

           Account receivables

           Inventory

           Other current assets

               Total current assets

     L.T. Assets

          PPE

               Total Assets

Liabilities & Shareholders’ Equity

      Current liabilities

            Accounts payable

            Current maturities of notes payable

            Accrued expenses

            Other current liabilities

                   Total current liabilities

      L.T. Liabilities

             Bank loans

                    Total liabilities

Shareholders’ equity

       Common stock

       Retained earnings

                   Total shareholders equity

                   Total shareholders equity & liab.

The balance is well-balanced

       4,100

2,733,148

1,389,390

     13,901

4,140,539

   322,586

4,463,125

   276,556

1,834,858

   151,817

   128,632

2,391,863

1,824,764

4,216,627

   46,499

199,999

246,498

4,463,125

      3,100

1,941,002

1,468,257

              0

3,412,359

    60,640

3,472,999

256,419

337,881

169,067

161,905

925,272

2,400,000

3,325,272

   46,499

101,228

147,727

3,472,999

Statement of income

2016

2015

Revenue

Cost of Good Sold

     Gross profit on sales

Operating expenses

Repairs and maintenance

Depreciation & Amortization

Interest expense

     Total expenses

Net income before taxes

Provision for income taxes

Net income

$17,285,211

14,947,152

    2,338,059

   1,871,538

        84,483

        25,688

      215,246

   2,196,955

      141,104

        42,333

        98,771

$13,999,979

11,920,400

    2,079,579

    1,529,231

       107,123

         24,410

       255,003

    1,915,767

       163,812

         65,525

         98,287

Rigolo Inc, has paid $10,000 to its preferred shareholders in 2016

Tasks: (i) Compute the ROA

            (ii) Compute the ROCE

            (iii) Compute the Account Receivable Turnover

            (iv) Compute the Inventory Turnover

            (v) Compute the Basic EPS

            (vi) Compute the diluted EPS

Solutions

Expert Solution

i) Return on assets = net income / total assets x 100

For 2015: 98,287 / 3,472,999

= 2.83%

For 2016: 98,771 / 4,463,125

= 2.21%

ii) Return on Capital Employed = Net Income / Capital Employed

Capital Employed = Total Assets - Current Liabilities

OR

Shareholders' Equity + Long Term Liabilities

For 2015 = 147,727 + 2,400,000 = $2,547,727

For 2016 = 246,498 + 1,824,764 = $2,071,262

ROCE:

For 2015 = 98,287 / 2,547,727 = 3.85%

For 2016 = 98,771 / 2,071,262 = 4.77%

iii) Account Receivable Turnover = Revenue / Average Accounts Receivable

For 2015: 13,999,979 / 1,941,002 = 7.21 times

Note: Average accounts receivable for 2015 could not be calculated, therefore closing accounts receivable has been used instead.

For 2016: 17,285,211 / (1,941,002 + 2,733,148)/2

= 7.34 times

iv) Inventory Turnover Ratio = Cost of Goods Sold / Average Inventory

For 2015: 11,920,400 / 1,468,257 = 8.12 times

For 2016: 14,947,152 / (1,468,257 + 1,389,390)/2

= 10.46 times

v) Basic EPS = Net income after preference dividend / Number of Equity Shares

vi) Diluted EPS = Net income after preference dividend / (Number of Equity shares + number of convertible shares and/or bonds)

Since the details of the number of Equity or convertible shares have not been provided, basic and diluted EPS cannot be calculated.


Related Solutions

Question 1 The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets...
Question 1 The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets       Current assets            Cash & cash equivalents            Account receivables            Inventory            Other current assets                Total current assets      L.T. Assets           PPE                Total Assets Liabilities & Shareholders’ Equity       Current liabilities             Accounts payable             Current maturities of notes payable             Accrued expenses             Other current liabilities                    Total current liabilities       L.T. Liabilities              Bank loans                     Total...
Question 1 The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets...
Question 1 The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets       Current assets            Cash & cash equivalents            Account receivables            Inventory            Other current assets                Total current assets      L.T. Assets           PPE                Total Assets Liabilities & Shareholders’ Equity       Current liabilities             Accounts payable             Current maturities of notes payable             Accrued expenses             Other current liabilities                    Total current liabilities       L.T. Liabilities              Bank loans                     Total...
The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets       Current...
The following are the financial statements of Rigolo Inc. Balance sheet 20116 2015 Assets       Current assets            Cash & cash equivalents            Account receivables            Inventory            Other current assets                Total current assets      L.T. Assets           PPE                Total Assets Liabilities & Shareholders’ Equity       Current liabilities             Accounts payable             Current maturities of notes payable             Accrued expenses             Other current liabilities                    Total current liabilities       L.T. Liabilities              Bank loans                     Total liabilities Shareholders’...
The following condensed financial statements are for Matadors, Inc. Comparative Balance Sheet, December 31, 2015 and...
The following condensed financial statements are for Matadors, Inc. Comparative Balance Sheet, December 31, 2015 and 2014 2015 2014 Assets Cash $22 $16 Accounts receivable 225 245 Inventory 105 125 Prepaid general expenses 21 12 Plant assets 1,025 1,000 Accumulated depreciation – plant assets (530) (585) Total assets $868 $813 Liabilities and Stockholders’ Equity Accounts payable $70 $45 Interest payable 15 12 Income taxes payable 80 77 Bonds payable 105 97 Common stock 362 354 Retained earnings 236 228 Total...
The financial statements of Amy Inc. appear below: Amy Inc Comparative Balance Sheet December 31, Assets...
The financial statements of Amy Inc. appear below: Amy Inc Comparative Balance Sheet December 31, Assets 2020 2019 Cash....................................................................................... $ 36,000 $ 33,000 Short-term investments .......................................................... 28,000 30,000 Accounts receivable (net)....................................................... 80,000 60,000 Supplies ................................................................................. 8,000 10,000 Inventories.............................................................................. 115,000 80,000 Prepaid Expenses .................................................................. 6,000 5,000 Property, plant and equipment (net)....................................... 297,000 218,000 Total assets ..................................................................... $570,000 $436,000 Liabilities and stockholders' equity Accounts payable................................................................... $ 87,000 $ 73,000 Short-term notes payable ....................................................... 15,000 17,000 Long-term bonds payable....................................................... 80,000 20,000 Common stock,...
QUESTION 1 The Garvey Company has the following financial statements. Garvey Company Balance Sheet For the...
QUESTION 1 The Garvey Company has the following financial statements. Garvey Company Balance Sheet For the period ended 12/31/X1 ($000) ASSETS 12/31/X0 12/31/X1 Cash $ 3547 $ 2855 Accounts receivable 6579 5217 Inventory 2573 3220 CURRENT ASSETS $ 12699 $ 11292 Fixed assets Gross $ 22478 $ 24360 Accumulated deprec. (12017) (12927) Net $ 10461 $ 11433 TOTAL ASSETS $ 23160 $ 22725 LIABILITIES Accounts payable $ 1577 $ 1710 Accruals 233 380 CURRENT LIABILITIES $ 1810 $ 2090 Long-term...
Financing Deficit Garlington Technologies Inc.'s 2015 financial statements are shown below: Balance Sheet as of December...
Financing Deficit Garlington Technologies Inc.'s 2015 financial statements are shown below: Balance Sheet as of December 31, 2015 Cash $   180,000 Accounts payable $   360,000 Receivables 360,000 Notes payable 156,000 Inventories 720,000 Line of credit 0 Total current assets $1,260,000 Accruals 180,000 Fixed assets 1,440,000 Total current liabilities $   696,000 Common stock 1,800,000 Retained earnings 204,000 Total assets $2,700,000 Total liabilities and equity $2,700,000 Income Statement for December 31, 2015 Sales $3,600,000 Operating costs 3,279,720 EBIT $  320,280 Interest 18,280 Pre-tax earnings $  302,000 Taxes...
The financial statements for THE Bank are shown below: Balance Sheet THE Bank Assets Liabilities and...
The financial statements for THE Bank are shown below: Balance Sheet THE Bank Assets Liabilities and Equity Cash $ 220 Demand deposits $ 2,470 Demand deposits from other FIs 620 Small time deposits 4,820 Investments 1,820 Jumbo CDs 1,445 Federal funds sold 920 Federal funds purchased 1,020 Loans 6,920 Equity 815 Reserve for loan losses (700 ) Premises 770 Total assets $ 10,570 Total liabilities/equity $ 10,570 Income Statement THE Bank Interest income $ 2,470 Interest expense 1,650 Provision for...
The financial statements for THE Bank are shown below: Balance Sheet THE Bank Assets Liabilities and...
The financial statements for THE Bank are shown below: Balance Sheet THE Bank Assets Liabilities and Equity Cash $ 220 Demand deposits $ 2,470 Demand deposits from other FIs 620 Small time deposits 4,820 Investments 1,820 Jumbo CDs 1,445 Federal funds sold 920 Federal funds purchased 1,020 Loans 6,920 Equity 815 Reserve for loan losses (700 ) Premises 770 Total assets $ 10,570 Total liabilities/equity $ 10,570 Income Statement THE Bank Interest income $ 2,470 Interest expense 1,650 Provision for...
The financial statements for THE Bank are shown below: Balance Sheet THE Bank Assets Liabilities and...
The financial statements for THE Bank are shown below: Balance Sheet THE Bank Assets Liabilities and Equity Cash $ 280 Demand deposits $ 2,530 Demand deposits from other FIs 680 Small time deposits 4,880 Investments 1,880 Jumbo CDs 1,505 Federal funds sold 980 Federal funds purchased 1,080 Loans 6,980 Equity 735 Reserve for loan losses (900 ) Premises 830 Total assets $ 10,730 Total liabilities/equity $ 10,730 Income Statement THE Bank Interest income $ 2,490 Interest expense 1,710 Provision for...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT