Question

In: Finance

Consider the following financial data for Carmichael Corp.: Balance Sheet as of December 31, 2019 Cash...

Consider the following financial data for Carmichael Corp.:

Balance Sheet as of December 31, 2019

Cash

$

50,000

Accounts payable $

31,000

Receivables

87,500

Short-term bank note

97,500

Inventories

76,000

Accruals

21,000

Total current assets

$

213,500

Total current liabilities $

149,500

Long-term debt

534,500

Net plant & equip.

881,000

Common equity

410,500

Total assets

$

1,094,500

Total liab. & equity $

1,094,500

Statement of Earnings for 2019

Industry Average Ratios

Sales revenue

$

919,500

Current ratio

1.8×

Cost of sales

561,000

Quick ratio

1.4×

Gross profit

$

358,500

Days sales outstanding

44 days

Operating expenses

257,000

Inventory turnover

15.0×

EBIT

$

101,500

Total asset turnover

1.1×

Interest expense

41,000

Net profit margin

4.7%

Pre-tax income

$

60,500

Return on assets

5.3%

Income taxes (35%)

21,175

Return on equity

12.6%

Net profit

$

39,325

Debt-to-capital ratio

46%

Compared to its competitors, Carmichael...

a.

uses less debt financing.

b.

has a higher return on equity.

c.

generates more sales per dollar of inventory.

d.

is more likely to have trouble paying its short-term debts.

e.

has a higher profit margin.

Solutions

Expert Solution

Debt financing = (bank note + long term debt) / (bank note + long term debt + equity) = 632000 / 1042500 = 60.62%

Industry debt financing = 46%

Thus Option A is incorrect

Return on equity = net income / equity = 39325 / 410500 = 9.58%

Industry ROE = 12.60%

Thus Option B is incorrect

Inventory turnover ratio = COGS / inventory = 561000 / 76000 = 7.38 times

Industry inventory turnover ratio = 15 X

Thus Option C is incorrect

Current ratio = Current assets / Current liabilities = 213500 / 149500 = 1.43 tim

Industry Current ratio = 1.8 x

Option D is correct the company is more likely to have trouble paying its short-term debts because its current ratio is less than industry average

*Please comment if you face any difficulty and please don't forget to thumbs up


Related Solutions

Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019...
Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019 Assets Cash Accounts receivable Prepaid insurance Prepaid insurance Prepaid rent Office equipment Accumulated depreciation—Office equipment 0 Accumulated depreciation—Computer equipment Computer equipment 0 Total Assets 0 Liabilities Accounts payable Wages payable Unearned computer services revenue Total Liabilities 0 Equity Retained earnings Common stock Total equity $0 Total Liabilities and Equity $0 After the success of the company’s first two months, Santana Rey continues to operate...
Riyadh Star, Balance Sheet Statement December 31, 2018 & December 31, 2019 2018 2019 Cash $        ...
Riyadh Star, Balance Sheet Statement December 31, 2018 & December 31, 2019 2018 2019 Cash $         104,000 $       123,250 Accounts Receivable             183,350           100,000 Inventory             250,000           210,000 Prepaid Expenses               80,000           120,000 Equipment (Net)             584,650           800,000 Total Assets $      1,202,000 $    1,353,250 Accounts Payable $         220,000 $       180,000 Salary Payable               94,000             56,250 Interest Payable               20,000             37,000 Bonds Payable             320,000           300,000 Common Shares             370,000           580,000 Retained Earnings...
Following are selected balance sheet accounts of Windsor Bros. Corp. at December 31, 2020 and 2019,...
Following are selected balance sheet accounts of Windsor Bros. Corp. at December 31, 2020 and 2019, and the increases or decreases in each account from 2019 to 2020. Also presented is selected income statement information for the year ended December 31, 2020, and additional information. Selected balance sheet accounts Assets 2020 2019 Increase (Decrease) Accounts receivable $34,100 $23,900 $10,200 Property, plant, and equipment 276,600 247,300 29,300 Accumulated depreciation—plant assets (179,700 ) (165,400 ) (14,300 ) Liabilities and stockholders’ equity 2020...
Following are selected balance sheet accounts of Pharoah Bros. Corp. at December 31, 2020 and 2019,...
Following are selected balance sheet accounts of Pharoah Bros. Corp. at December 31, 2020 and 2019, and the increases or decreases in each account from 2019 to 2020. Also presented is selected income statement information for the year ended December 31, 2020, and additional information. Selected balance sheet accounts Assets 2020 2019 Increase (Decrease) Accounts receivable $34,100 $23,900 $10,200 Property, plant, and equipment 277,700 247,800 29,900 Accumulated depreciation—plant assets (176,500 ) (168,200 ) (8,300 ) Liabilities and stockholders’ equity 2020...
The following are Flounder Corp.’s comparative balance sheet accounts at December 31, 2020 and 2019, with...
The following are Flounder Corp.’s comparative balance sheet accounts at December 31, 2020 and 2019, with a column showing the increase (decrease) from 2019 to 2020. COMPARATIVE BALANCE SHEETS 2020 2019 Increase (Decrease) Cash $822,600 $700,100 $122,500 Accounts receivable 1,139,300 1,157,900 (18,600 ) Inventory 1,835,600 1,726,700 108,900 Property, plant, and equipment 3,276,300 2,980,900 295,400 Accumulated depreciation (1,165,600 ) (1,047,400 ) (118,200 ) Investment in Myers Co. 312,200 272,500 39,700 Loan receivable 251,900 — 251,900    Total assets $6,472,300 $5,790,700 $681,600 Accounts...
Following are selected balance sheet accounts of Sheridan Bros. Corp. at December 31, 2020 and 2019,...
Following are selected balance sheet accounts of Sheridan Bros. Corp. at December 31, 2020 and 2019, and the increases or decreases in each account from 2019 to 2020. Also presented is selected income statement information for the year ended December 31, 2020, and additional information. Selected balance sheet accounts Assets 2020 2019 Increase (Decrease) Accounts receivable $34,000 $24,100 $9,900 Property, plant, and equipment 278,500 249,400 29,100 Accumulated depreciation—plant assets (176,300 ) (168,400 ) (7,900 ) Liabilities and stockholders’ equity 2020...
Following are selected balance sheet accounts of Headland Bros. Corp. at December 31, 2020 and 2019,...
Following are selected balance sheet accounts of Headland Bros. Corp. at December 31, 2020 and 2019, and the increases or decreases in each account from 2019 to 2020. Also presented is selected income statement information for the year ended December 31, 2020, and additional information. Selected balance sheet accounts Assets 2020 2019 Increase (Decrease) Accounts receivable $33,800 $23,900 $9,900 Property, plant, and equipment 278,600 247,600 31,000 Accumulated depreciation—plant assets (177,600 ) (165,700 ) (11,900 ) Liabilities and stockholders’ equity 2020...
The following are Waterway Corp.’s comparative balance sheet accounts at December 31, 2020 and 2019, with...
The following are Waterway Corp.’s comparative balance sheet accounts at December 31, 2020 and 2019, with a column showing the increase (decrease) from 2019 to 2020. COMPARATIVE BALANCE SHEETS 2020 2019 Increase (Decrease) Cash $807,900 $696,100 $111,800 Accounts receivable 1,130,100 1,166,300 (36,200 ) Inventory 1,850,400 1,707,300 143,100 Property, plant, and equipment 3,324,100 2,995,100 329,000 Accumulated depreciation (1,163,100 ) (1,032,700 ) (130,400 ) Investment in Myers Co. 308,700 277,600 31,100 Loan receivable 250,800 — 250,800    Total assets $6,508,900 $5,809,700 $699,200 Accounts...
ABC CORP BALANCE SHEET December 31, 2010                         Cash           &nbs
ABC CORP BALANCE SHEET December 31, 2010                         Cash                                                            $   100                         Marketable Securities                                          0                         Accounts Receivables                                     2,000                         Inventory                                                          140                         Fixed Assets ( net )                                          2,000                         Total Assets                                                                                                                                                =====                         Accounts Payable                                             $ 2,380                         Notes Payable                                                             0                         Retained earnings                                                 ?                         Common Stock                                                      1,400                         Total of Both Liabilities & Equity                      ===== For the year ended 12/31/10 ABC CORP generated Sales of $12,000...
Simmons Corp Balance Sheet As of December 31, 2019 and June 30, 2020 Assets 2019 2020...
Simmons Corp Balance Sheet As of December 31, 2019 and June 30, 2020 Assets 2019 2020 Liabilities 2019 2020 Cash $700 Accounts payable $550 Accounts receivable 50 Salaries payable 50 Total current assets 750 Interest payable 0 Equipment 500 Total current liabs 600 Acc. depreciation (100) Notes payable 100 Equity Common stock 100 Retained earnings 350 Total assets $1,150 Total liabs and eq $1,150 During 2020 to date (June 30, 2020), Simmons had the following transactions: Provided services to customers...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT