In: Finance
Below is the balance sheet information on two companies. Prepare a common-size balance sheet for each company. Review each company's percentage of total assets. Are these companies operating with similar philosophies or in similar industries? What appears to be the major difference in financing for these two companies?
Account |
Balance Sheet Company 1 |
Balance. Sheet Company 2 |
Current Assets |
||
Cash |
$5,377 |
$299 |
Investments |
$4,146 |
$354 |
Accts. Rec. |
$8,100 |
$221 |
Inventory |
$5,372 |
$494 |
Total Current |
$22,995 |
$1,368 |
Long Inv. |
$84 |
$307 |
PP&E |
$9,846 |
$1,471 |
Goodwill |
$5,390 |
$69 |
Intangible |
$6,149 |
$27 |
Other |
$3,799 |
$86 |
Total Assets |
$48,263 |
$3,328 |
Liabilities |
||
Accts. Pay. |
$12,309 |
$661 |
Short –Term D |
$1,139 |
$0 |
Other Short Lia |
$0 |
$122 |
Current. Liab. |
$13,448 |
$783 |
Long-Term D |
$2,955 |
$4 |
Other Liab. |
$4,991 |
$54 |
Total Liab. |
$21,394 |
$841 |
Owner’s Equity |
||
Common Stock |
$3,120 |
$1,026 |
Treasury Stock |
($6,754) |
$0 |
Retained Earn. |
$30,503 |
$1,461 |
Total Equity |
$26,869 |
$2,487 |
Total Liab. &Equity |
$48,263 |
$3,328 |
Common-Size Balance Sheet | ||||||
Company 1 | % of Total Assets | Company 2 | % of Total Assets | |||
Current Assets | ||||||
Cash | 5,377 | 11.14% | 299 | 8.98% | ||
Investments | 4,146 | 8.59% | 354 | 10.64% | ||
Accts. Receivables | 8,100 | 16.78% | 221 | 6.64% | ||
Inventory | 5,372 | 11.13% | 494 | 14.84% | ||
Total Current Assets | 22,995 | 47.65% | 1,368 | 41.11% | ||
Long-term Investments | 84 | 0.17% | 307 | 9.22% | ||
Property, Plant & Equipment | 9,846 | 20.40% | 1,471 | 44.20% | ||
Goodwill | 5,390 | 11.17% | 69 | 2.07% | ||
Intangible Assets | 6,149 | 12.74% | 27 | 0.81% | ||
Other Assets | 3,799 | 7.87% | 86 | 2.58% | ||
Total Assets | 48,263 | 100.00% | 3,328 | 100.00% | ||
Liabilities | ||||||
Accounts Payable | 12,309 | 25.50% | 661 | 19.86% | ||
Short –Term Debts | 1,139 | 2.36% | ||||
Other Short Liabilities | 0 | 0.00% | 122 | 3.67% | ||
Current. Liabilities | 13,448 | 27.86% | 783 | 23.53% | ||
Long-Term Debts | 2,955 | 6.12% | 4 | 0.12% | ||
Other Liab.ilities | 4,991 | 10.34% | 54 | 1.62% | ||
Total Liabilities | 21,394 | 44.33% | 841 | 25.27% | ||
Owner’s Equity | ||||||
Common Stock | 3,120 | 6.46% | 1,026 | 30.83% | ||
Treasury Stock | -6,754 | -13.99% | 0 | 0.00% | ||
Retained Earnings | 30,503 | 63.20% | 1,461 | 43.90% | ||
Total Equity | 26,869 | 55.67% | 2,487 | 74.73% | ||
Total Liabilities & Equity | 48,263 | 100.00% | 3,328 | 100.00% | ||