Question

In: Accounting

Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018...

Financial statements for Allendale Company follow:

ALLENDALE COMPANY
Balance Sheets
As of December 31
2019 2018
Assets
Current assets
Cash $ 40,000 $ 36,000
Marketable securities 20,000 6,000
Accounts receivable (net) 54,000 46,000
Inventories 135,000 143,000
Prepaid items 25,000 10,000
Total current assets 274,000 241,000
Investments 27,000 20,000
Plant (net) 270,000 255,000
Land 29,000 24,000
Total assets $ 600,000 $ 540,000
Liabilities and Stockholders’ Equity
Liabilities
Current liabilities
Notes payable $ 17,000 $ 6,000
Accounts payable 113,800 100,000
Salaries payable 21,000 15,000
Total current liabilities 151,800 121,000
Noncurrent liabilities
Bonds payable 100,000 100,000
Other 32,000 27,000
Total noncurrent liabilities 132,000 127,000
Total liabilities 283,800 248,000
Stockholders’ equity
Preferred stock, (par value $10, 4% cumulative, non-participating; 8,000 shares authorized and issued) 80,000 80,000
Common stock (no par; 50,000 shares authorized; 10,000 shares issued) 80,000 80,000
Retained earnings 156,200 132,000
Total stockholders’ equity 316,200 292,000
Total liabilities and stockholders’ equity $ 600,000 $ 540,000
ALLENDALE COMPANY
Statements of Income and Retained Earnings
For the Years Ended December 31
2019 2018
Revenues
Sales (net) $ 230,000 $ 210,000
Other revenues 8,000 5,000
Total revenues 238,000 215,000
Expenses
Cost of goods sold 120,000 103,000
Selling, general, and administrative 55,000 50,000
Interest expense 8,000 7,200
Income tax expense 23,000 22,000
Total expenses 206,000 182,200
Net earnings (net income) 32,000 32,800
Retained earnings, January 1 132,000 107,000
Less: Preferred stock dividends 3,200 3,200
Common stock dividends 4,600 4,600
Retained earnings, December 31 $ 156,200 $ 132,000

Required

Calculate the following ratios for 2019 and 2018. Since 2017 numbers are not presented do not use averages when calculating the ratios for 2018. Instead, use the number presented on the 2018 balance sheet.

Working capital.

Current ratio. (Round your answers to 2 decimal places.)

Quick ratio. (Round your answers to 2 decimal places.)

Receivables turnover (beginning receivables at January 1, 2018, were $47,000). (Round your answers to 2 decimal places.)

Average days to collect accounts receivable. (Round your intermediate calculations to 2 decimal places and your final answers to the nearest whole number.)

Inventory turnover (beginning inventory at January 1, 2018, was $140,000). (Round your answers to 2 decimal places.)

Number of days to sell inventory. (Round your intermediate calculations to 2 decimal places and your final answers to the nearest whole number.)

Debt to assets ratio. (Round your answers to the nearest whole percent.)

Debt to equity ratio. (Round your answers to 2 decimal places.)

Number of times interest was earned. (Round your answers to 2 decimal places.)

Plant assets to long-term debt. (Round your answers to 2 decimal places.)

Net margin. (Round your answers to 2 decimal places.)

Turnover of assets. (Round your answers to 2 decimal places.)

Return on investment. (Round your answers to 2 decimal places.)

Return on equity. (Round your answers to 2 decimal places.)

Earnings per share. (Round your answers to 2 decimal places.)

Book value per share of common stock. (Round your answers to 2 decimal places.)

Price-earnings ratio (market price per share: 2018, $11.75; 2019, $12.50). (Round your intermediate calculations and final answer to 2 decimal places.)

Dividend yield on common stock. (Round your answers to 2 decimal places.)

Solutions

Expert Solution

2018 2019
1 Cash      40,000.00      36,000.00
2 Marketable securities      20,000.00        6,000.00
3 Accounts receivable (net)      54,000.00      46,000.00
4 Inventories    135,000.00    143,000.00
5 Prepaid items      25,000.00      10,000.00
6 Total current assets    274,000.00    241,000.00
7 Total Quick Assets    114,000.00      88,000.00
8 Investments      27,000.00      20,000.00
9 Plant (net)    270,000.00    255,000.00
10 Land      29,000.00      24,000.00
11 Total Non-Current assets    326,000.00    299,000.00
12 Total assets    600,000.00    540,000.00
13 Notes payable      17,000.00        6,000.00
14 Accounts payable    113,800.00    100,000.00
15 Salaries payable      21,000.00      15,000.00
16 Total current liabilities    151,800.00    121,000.00
17 Bonds payable    100,000.00    100,000.00
18 Other      32,000.00      27,000.00
19 Total noncurrent liabilities    132,000.00    127,000.00
20 Total liabilities    283,800.00    248,000.00
21 Preferred stock      80,000.00      80,000.00
22 Common stock      80,000.00      80,000.00
23 Retained earnings    156,200.00    132,000.00
24 Total stockholders’ equity    316,200.00    292,000.00
25 Total liabilities and stockholders’ equity    600,000.00    540,000.00
26 Sales (net)    230,000.00    210,000.00
27 Other revenues        8,000.00        5,000.00
28 Total revenues    238,000.00    215,000.00
29 Cost of goods sold    120,000.00    103,000.00
30 Selling, general, and administrative      55,000.00      50,000.00
31 Profit Before Interest and Tax      63,000.00      62,000.00
32 Interest expense        8,000.00        7,200.00
33 Income tax expense      23,000.00      22,000.00
34 Net earnings (net income)      32,000.00      32,800.00
35 Retained earnings, January 1    132,000.00    107,000.00
36 Less: Preferred stock dividends        3,200.00        3,200.00
37 Common stock dividends        4,600.00        4,600.00
38 Retained earnings, December 31    156,200.00    132,000.00
39 Market Price Per Share              11.75              12.50
40 No. of Equity Share      10,000.00      10,000.00
41 Current ratio (6/16) 1.81 1.99
42 Quick Ratio( 7/16) 0.75 0.73
43 Receivables turnover(26/3) 4.26 4.57
44 Average days to collect accounts receivable(365/42) 85.70 79.95
45 Inventory turnover(26/4) 1.70 1.47
46 Number of days to sell inventory(365/44) 214.24 248.55
47 Debt to assets ratio(20/12) 0.47 0.46
48 Debt to equity ratio(20/24) 0.90 0.85
49 Number of times interest was earned(31/32) 7.88 8.61
50 Plant assets to long-term debt(19/9) 0.49 0.39
51 Net margin((34-36)/26 0.13 0.14
52 Turnover of assets(26/12) 0.38 0.39
53 Return on investment((34-36)/(12-16)) 6.43% 7.06%
54 Return on equity((34-36)/(22+23)) 12% 14%
55 Earnings per share((34-36)/40) 2.88 2.96
56 Book value per share of common stock((22+23)/40) 23.62 21.20
57 Price-earnings ratio(39/55) 4.08 4.22
58 Dividend Yield(37/39) 2% 2%

Notes:

1 Assumed 365 days in a year
2 All sales are in credit credit
3 The margin is calculated in Sales Revenue only

Dear student,

If you have any doubts or issue related to the question please comment your query or concern, I will address it.

Also, do give a positive rating.


Related Solutions

Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018...
Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 40,000 $ 36,000 Marketable securities 20,000 6,000 Accounts receivable (net) 54,000 46,000 Inventories 135,000 143,000 Prepaid items 25,000 10,000 Total current assets 274,000 241,000 Investments 27,000 20,000 Plant (net) 270,000 255,000 Land 29,000 24,000 Total assets $ 600,000 $ 540,000 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 17,000 $ 6,000 Accounts payable 113,800 100,000 Salaries payable...
Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018...
Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 40,000 $ 36,000 Marketable securities 20,000 6,000 Accounts receivable (net) 54,000 46,000 Inventories 135,000 143,000 Prepaid items 25,000 10,000 Total current assets 274,000 241,000 Investments 27,000 20,000 Plant (net) 270,000 255,000 Land 29,000 24,000 Total assets $ 600,000 $ 540,000 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 17,000 $ 6,000 Accounts payable 113,800 100,000 Salaries payable...
Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018...
Financial statements for Allendale Company follow: ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 40,000 $ 36,000 Marketable securities 20,000 6,000 Accounts receivable (net) 54,000 46,000 Inventories 135,000 143,000 Prepaid items 25,000 10,000 Total current assets 274,000 241,000 Investments 27,000 20,000 Plant (net) 270,000 255,000 Land 29,000 24,000 Total assets $ 600,000 $ 540,000 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 17,000 $ 6,000 Accounts payable 113,800 100,000 Salaries payable...
Financial statements for Baird Company follow. BAIRD COMPANY Balance Sheets As of December 31 2019 2018...
Financial statements for Baird Company follow. BAIRD COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 17,000 $ 13,000 Marketable securities 20,200 6,200 Accounts receivable (net) 43,000 35,000 Inventories 128,000 136,000 Prepaid items 27,000 12,000 Total current assets 235,200 202,200 Investments 32,000 25,000 Plant (net) 265,000 250,000 Land 28,000 23,000 Total assets $ 560,200 $ 500,200 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 18,800 $ 12,500 Accounts payable 113,800 100,000 Salaries payable...
Financial statements for Perez Company follow. PEREZ COMPANY Balance Sheets As of December 31 2019 2018...
Financial statements for Perez Company follow. PEREZ COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 21,500 $ 17,500 Marketable securities 21,100 7,100 Accounts receivable (net) 52,000 44,000 Inventories 137,000 145,000 Prepaid items 26,000 11,000 Total current assets 257,600 224,600 Investments 32,000 25,000 Plant (net) 265,000 250,000 Land 29,000 24,000 Total assets $ 583,600 $ 523,600 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 30,200 $ 12,900 Accounts payable 98,800 85,000 Salaries payable...
Comparative financial statements for Wing Company follow: Wing Company Balance Sheets December 31, 2018 and 2019...
Comparative financial statements for Wing Company follow: Wing Company Balance Sheets December 31, 2018 and 2019 Current assets:     Cash $18,000   $15,000        Accounts receivable 25,000   22,000       Inventory 22,000   20,000       Prepaid expenses 10,000    14,000    Total current assets 75,000   71,000 Long‐term assets 25,000   7,000   Property, plant, and equipment 80,000   77,000       Less: Accumulated depreciation (64,000) (61,000) Net property, plant, and equipment 16,000   16,000   Total assets 116,000   94,000   Liabilities and Stockholdersʹ Equity Current liabilities:      Accounts payable $8,000 6,000   ...
The Corrigan corporation’s 2018 and 2019 financial statements follow: Corrigan Corporation December 31 Balance Sheets (in...
The Corrigan corporation’s 2018 and 2019 financial statements follow: Corrigan Corporation December 31 Balance Sheets (in thousands) 2019 2018 Assets Cash and cash equivalents $72,000 $65,000 Accounts Receivable 549,000 438,000 Inventories 894,000 813,000 Total current assets $1,515,000 $1,316,000 Net fixed assets 500,000 300,000 Total assets $2,015,000 $1,616,000 Liabilities and equity Accounts payable $80,000 $72,708 Notes payable 476,990 457,912 Total current liabilities $556,990 $530,620 Long-term debt 404,290 268,898 Total liabilities $961,280 $799,518 Common stock 799,010 554,880 Retained earnings 254,710 261,602 Total...
ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 40,000...
ALLENDALE COMPANY Balance Sheets As of December 31 2019 2018 Assets Current assets Cash $ 40,000 $ 36,000 Marketable securities 20,000 6,000 Accounts receivable (net) 54,000 46,000 Inventories 135,000 143,000 Prepaid items 25,000 10,000 Total current assets 274,000 241,000 Investments 27,000 20,000 Plant (net) 270,000 255,000 Land 29,000 24,000 Total assets $ 600,000 $ 540,000 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 17,000 $ 6,000 Accounts payable 113,800 100,000 Salaries payable 21,000 15,000 Total current liabilities 151,800...
Selected comparative financial statements of Haroun Company follow. Comparative Balance Sheets December 31, 2019–2013 ($ thousands)...
Selected comparative financial statements of Haroun Company follow. Comparative Balance Sheets December 31, 2019–2013 ($ thousands) 2019 2018 2017 2016 2015 2014 2013 Assets Cash $ 160 $ 211 $ 219 $ 224 $ 232 $ 229 $ 237 Accounts receivable, net 1,146 1,204 1,090 836 736 697 492 Merchandise inventory 4,147 3,019 2,638 2,223 1,997 1,696 1,230 Other current assets 106 96 59 106 89 91 47 Long-term investments 0 0 0 327 327 327 327 Plant assets, net...
BETHESDA MINING COMPANY Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019...
BETHESDA MINING COMPANY Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019 Assets Liabilities and Owners’ Equity   Current assets   Current liabilities     Cash $ 42,646 $ 54,402      Accounts payable $ 191,422 $ 199,111     Accounts receivable 60,781 81,139      Notes payable 86,520 138,088     Inventory 127,265 193,375             Total $ 277,942 $ 337,199       Total $ 230,692 $ 328,916   Long-term debt $ 240,000 $ 176,750   Owners’ equity      Common stock and paid-in surplus $ 215,000 $ 215,000      Accumulated retained earnings 155,597 189,495...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT