In: Accounting
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.)
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.