Problem 12-88B (Algorithmic)
Using Common Size Statements
Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff has experienced significant growth in recent years. The following data are available for Groff:
| Groff Graphics Company | ||||||
| Consolidated Income Statement | ||||||
| (In thousands) | ||||||
| Year ended December 31, | ||||||
| 2019 | 2018 | 2017 | ||||
| Sales | $54,322 | $42,893 | $35,526 | |||
| Cost of goods sold | 32,936 | 25,682 | 21,721 | |||
| Gross margin | $21,386 | $17,211 | $13,805 | |||
| Other income, net | 397 | 439 | 421 | |||
| $21,783 | $17,650 | $14,226 | ||||
| Costs and Expenses: | ||||||
| Selling and administrative | $17,857 | $14,665 | $12,754 | |||
| Interest | 1,356 | 863 | 622 | |||
| Total costs and expenses | $19,213 | $15,528 | $13,376 | |||
| Income before income taxes | $ 2,570 | $ 2,122 | $ 850 | |||
| Provision for income taxes | 885 | 746 | 623 | |||
| Net income | $ 1,685 | $ 1,376 | $ 227 | |||
| Groff Graphics Company | ||||||
| Consolidated Balance Sheets | ||||||
| (In thousands) | ||||||
| December 31, | ||||||
| ASSETS | 2019 | 2018 | 2017 | |||
| Current assets: | ||||||
| Cash | $372 | $301 | $245 | |||
| Accounts receivable | 4,798 | 3,546 | 3,369 | |||
| Inventories | 5,673 | 4,521 | 3,389 | |||
| Total current assets | $10,843 | $8,368 | $7,003 | |||
| Property, plant and equipment (net) | 4,912 | 3,541 | 2,937 | |||
| Other assets | 592 | 592 | 552 | |||
| Total assets | $16,347 | $12,501 | $10,492 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||
| Current liabilities: | ||||||
| Short-term notes payable | $4,314 | $1,731 | $463 | |||
| Accounts payable | 1,256 | 987 | 783 | |||
| Total current liabilities | $5,570 | $2,718 | $1,246 | |||
| Long-term debt | 3,241 | 3,234 | 3,266 | |||
| Total liabilities | $8,811 | $5,952 | $4,512 | |||
| Common stock & additional paid-in capital | $4,367 | $4,598 | $4,725 | |||
| Retained earnings | 3,169 | 1,951 | 1,255 | |||
| Total stockholders' equity | $7,536 | $6,549 | $5,980 | |||
| Total liabilities and stockholders' equity | $16,347 | $12,501 | $10,492 | |||
Required:
1. Calculate how much Groff's sales, net income, and assets have grown during these 3 years. Round your answers to the nearest whole percent.
| Sales | % |
| Net income | % |
| Assets | % |
2. Explain how Groff has financed the increase in assets.
Groff financed its asset growth through an increase in retained earnings and an increase in current liabilities.
3. Conceptual Connection: Is Groff's liquidity
is adequate?
Yes
4. Conceptual Connection: Why is interest expense growing?
Because short-term notes payable is increasing.
5. If Groff's sales grow by 25% in 2020, what
would you expect net income to be? Round your answer to the nearest
dollar. Use your answer in the following calculations.
$
6. If Groff's assets must grow by 25% to
support the 25% sales increase and if 50% of net income is paid in
dividends, how much capital must Groff raise in 2020? Round your
answer to the nearest cent.
$
In: Accounting
Using Common Size Statements
Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff has experienced significant growth in recent years. The following data are available for Groff:
| Groff Graphics Company | ||||||
| Consolidated Income Statement | ||||||
| (In thousands) | ||||||
| Year ended December 31, | ||||||
| 2019 | 2018 | 2017 | ||||
| Sales | $54,922 | $42,893 | $35,526 | |||
| Cost of goods sold | 32,936 | 25,682 | 21,721 | |||
| Gross margin | $21,986 | $17,211 | $13,805 | |||
| Other income, net | 397 | 439 | 421 | |||
| $22,383 | $17,650 | $14,226 | ||||
| Costs and Expenses: | ||||||
| Selling and administrative | $17,857 | $14,665 | $12,754 | |||
| Interest | 1,356 | 863 | 622 | |||
| Total costs and expenses | $19,213 | $15,528 | $13,376 | |||
| Income before income taxes | $ 3,170 | $ 2,122 | $ 850 | |||
| Provision for income taxes | 885 | 746 | 623 | |||
| Net income | $ 2,285 | $ 1,376 | $ 227 | |||
| Groff Graphics Company | ||||||
| Consolidated Balance Sheets | ||||||
| (In thousands) | ||||||
| December 31, | ||||||
| ASSETS | 2019 | 2018 | 2017 | |||
| Current assets: | ||||||
| Cash | $372 | $301 | $245 | |||
| Accounts receivable | 4,798 | 3,546 | 3,369 | |||
| Inventories | 5,673 | 4,521 | 3,389 | |||
| Total current assets | $10,843 | $8,368 | $7,003 | |||
| Property, plant and equipment (net) | 4,912 | 3,541 | 2,937 | |||
| Other assets | 592 | 592 | 552 | |||
| Total assets | $16,347 | $12,501 | $10,492 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||
| Current liabilities: | ||||||
| Short-term notes payable | $4,314 | $1,731 | $463 | |||
| Accounts payable | 1,256 | 987 | 783 | |||
| Total current liabilities | $5,570 | $2,718 | $1,246 | |||
| Long-term debt | 3,241 | 3,234 | 3,266 | |||
| Total liabilities | $8,811 | $5,952 | $4,512 | |||
| Common stock & additional paid-in capital | $4,367 | $4,598 | $4,725 | |||
| Retained earnings | 3,169 | 1,951 | 1,255 | |||
| Total stockholders' equity | $7,536 | $6,549 | $5,980 | |||
| Total liabilities and stockholders' equity | $16,347 | $12,501 | $10,492 | |||
Required:
1. Calculate how much Groff's sales, net income, and assets have grown during these 3 years. Round your answers to the nearest whole percent.
| Sales | % |
| Net income | % |
| Assets | % |
2. Explain how Groff has financed the increase in assets.
Groff financed its asset growth through an increase in retained earnings and an increase in current liabilities.
3. Conceptual Connection: Is Groff's liquidity
is adequate?
Yes
4. Conceptual Connection: Why is interest expense growing?
Because short-term notes payable is increasing.
5. If Groff's sales grow by 25% in 2020, what
would you expect net income to be? Round your answer to the nearest
dollar. Use your answer in the following calculations.
$
6. If Groff's assets must grow by 25% to
support the 25% sales increase and if 50% of net income is paid in
dividends, how much capital must Groff raise in 2020? Round your
answer to the nearest cent.
$
In: Accounting
Inventory Costing Methods-Periodic Method Spangler Company is a retailer that uses the periodic inventory system.
March
1 Beginning inventory 110 units of Product M @ $1,590 total cost
6 Purchased 210 units of Product M @ $3,600 total cost
10 Purchased 160 units of Product M @ $3,000 total cost
15 Sold 190 units of Product M
Calculate the March cost of goods sold and the ending inventory at March 31 using (a) first-in, first-out, (b) last-in, first-out, and (c) the weighted-average cost methods. Do not round until your final answers. Round your final answers to the nearest dollar.
A. First-in, first-out Ending Inventory
Cost of Goods Sold
B. Last-in, first-out Ending Inventory
Cost of Goods Sold
C. Weighted-average cost Ending Inventory
Cost of Goods Sold
In: Accounting
1. The financial statements of Michelle Company included these items.
Marketing costs P128, 000
Direct labor costs P320, 000
Administrative costs P94, 000
Direct materials used P385, 000
Fixed factory overhead costs P285, 000
Variable factory overhead costs P175, 000
2. The following data are available for Smith Corporation for the year ending December 31, 2009
January 1 December 31
Inventories
Materials P100, 000 P150, 000
Work in process P180, 000 P128, 000
Finished Goods P90, 000 P110, 000
Direct labor cost P290, 000
Materials purchased P320, 000
Factory overhead – applied at 120% of direct labor cost
In: Accounting
Fremont, which uses the high-low method, reported total costs of $10.40 per unit at its lowest production level, 5,000 units. When production tripled to its highest level, the total cost per unit dropped to $6.40. Fremont would estimate its total fixed cost as:
$6.40
$30,000
$52,000
$16.80
In: Accounting
For PYTHON
You come into the fast food restaurant with a friend. Each of you orders separately, but everything will appear on one receipt. Print the total per cost person and the total of the receipt. Calculate the sales tax and print the total cost assuming the following prices:
Fries are $3.50
Burger are $5.00
Drinks are $1.00
Sales tax rate is 7.25%
In: Computer Science
Mickey Mouse Lets You Ride "for Free" At Disney World
In: Economics
BUSINESS TRAVEL EXPENSES An executive of Trident Communications
recently traveled to London, Paris, and Rome. She paid
$280, $330, and $260 per night for lodging in London, Paris, and
Rome, respectively, and his hotel bills totaled $4060. She spent
$130, $140, and $110 per day for his meals in London, Paris, and
Rome, respectively, and his expenses for meals totaled $1800. If
she spent as many days in London as she did in Paris and Rome
combined, how many days did she stay in each city? Solve using Gauz
Jordan method.
In: Advanced Math
Consider a taxi stand where inter-arrival times of the taxis and
the customers are both exponential with means of 0.5 and 1 minutes,
respectively. Stand has 3 spots that taxis can park while waiting
for the arriving customers. Arriving taxis leaves the stand when
all the spots are occupied. Similarly, arriving customers are also
lost when there is no taxi in the stand.
a. Model this system as a birth and death process by defining the
state and the state space, and drawing the rate diagram.
b. Compute the steady-state probabilities.
c. What is the expected number of taxis waiting at the stand in the
long run?
In: Statistics and Probability
Consider a taxi stand where inter-arrival times of the taxis and the customers are both exponential with means of 0.5 and 1 minutes, respectively. Stand has 3 spots that taxis can park while waiting for the arriving customers. Arriving taxis leaves the stand when all the spots are occupied. Similarly, arriving customers are also lost when there is no taxi in the stand.
a. Model this system as a birth and death process by defining the state and the state space, and drawing the rate diagram.
b. Compute the steady-state probabilities.
c. What is the expected number of taxis waiting at the stand in the long run?
In: Statistics and Probability