ACCT 2001 Lecture Notes - Lecture 2: Financial Statement, Retained Earnings, Accounting
Document Summary
Get access
Related Documents
Related Questions
Oak Industries, Inc is a manufacturer of radio and cable TVequipment. It also operates subscription TV systems. At one timeOak had a military contract, the loss of which was not disclosed inthe financial statements. The government, subject to a customs dutyaudit, is claiming $4 million due it. Oak officials have had atarget earnings per share amount of $.25 per share.
The financial statements, without footnotes, are included in thefollowing two pages. Using the financial information available andthe information above, answer the following questions:
1) Prepare a vertical analysis for both the balance sheet andthe statement of income
2) Prepare a horizontal analysis for both the balance sheet andthe statement of income
3) What ratios might be of some use in analyzing these financialstatements?
4) Using the ratios identified in #3 above, what trends appearto be out of line?
5) Other than failure to disclose the loss of the governmentcontract, can you identify any potential fraudulent, misleading oromitted information from your analysis in number 1-4 above?
6) If your answer to #5 is yes, can you quantify the amount ofthe potential misstatement?
Oak Industries, Inc
Unaudited consolidated Financial Statements
(000âs Omitted)
Balance Sheet
Balance Sheet | 12/31/X1 | 12/31/X2 |
ASSETS | ||
Cash | $10,304 | $12,683 |
Marketable Securities | 66,676 | 33,235 |
Accounts Receivable | 104,953 | 131,017 |
Inventories | 106,569 | 127,305 |
Prepaid Income Taxes | 10,762 | 24,461 |
Total Current Assets | 299,264 | 328,701 |
Fixed Assets | 248,991 | 277,493 |
Accumulated Depreciation | (70,640) | (99,789) |
Notes Receivable | 10,983 | 13,368 |
Intangible Assets (net) | 78,918 | 57,946 |
Investments | 27,323 | 34,164 |
Other Assets | 14,480 | 24,297 |
310,055 | 307,479 | |
Total Assets Liabilities & equity | $609,319 | $636,180 |
Notes Payable | $70,758 | $8,846 |
Accounts Payable | 35,053 | 31,430 |
Accrued Liabilities | 47,765 | 54,857 |
Current Portion LTD | 8,889 | 5,391 |
Subscriber Deposits | 17,502 | 15,378 |
Total Current Liabilities | 179,967 | 115,902 |
Long-Term Debt | 141,744 | 238,417 |
Other L/T Liabilities | 25,325 | 27,746 |
167,069 | 266,163 | |
Common Stock | 16.363 | 16,402 |
Preferred Stock | 72 | 54 |
Capital Surplus | 158,890 | 159,281 |
Retained Earnings | 89,761 | 89,932 |
Currency Adjustments | (2,757) | (11,521) |
Treasury Stock | (46) | (33) |
Total Liabilities & Equity | $609,319 | $636,180 |
Statement of Income
Statement of Income | 12/31/X1 | 12/31/X2 |
Net Sales | $507,119 | $545,720 |
Cost of Goods Sold | 338,682 | 410,209 |
Gross Margin | 168,437 | 135,511 |
General Expenses | 107,707 | 125,982 |
Operation Income | 60,730 | 9,529 |
Other Income | 15,944 | 10,659 |
Interest Expense | 25,430 | 30,170 |
Minority Interests | 8,986 | 3,075 |
Income Taxes (Benefit) | 11,908 | (17,160) |
(30,380) | (5,426) | |
Net Income | $30,350 | $4,103 |
Earnings Per Share | $2.01 | $0.25 |
I am having a problem getting my memo right for this math done already class, I have the math done. Heres the directions and Ill post the memo outline they gave us and the math I have doneI have to tell them yes on the loan as you will see in my answer to Part 3
Precision company wishes to expand but needs a $300,000 loan. The bank requests that Precision prepare a balance sheet and key financial ratios. Precision has kept formal records and is able to provide financial statements as of December 31, 2017. The industry debt ratio averages 45.00%. The industry return on assets is 2.0%.
You represent Ideal Bank and will present your findings in a memo to report the ratios for Precision, and identify the conclusion of your opinion reached from your analysis of the companyâs financials. The memo is to be copied and distributed to the VP of Ideal Bank, so a well-written and detailed memo is crucial. Your memo will be crucial to bank leadersâ decision to lend Precision the $300,000.
Make sure you use complete sentences. Check your work for proper spelling, grammar and punctuation.
Part 1(a) - Return on Total assets
Return on Total Assets = (Earning Before Income And Taxes)/Total Assets*100
Total Assets = $1684000
Earning before Interest and Taxes = $185000
Return on Total Assets = ($185000/$1684000)*100 = 10.99%
Part 1(b) - Its Building Block is Profitability. Profitability ratios measure the how effectively company uses its assets in generating revenue. The ratio explain the relationship between income and Resources.
Company is generating more return on total assets than the industry average. Industry average is 2% and company's return on total assets is 10.99%
Also company is having the very high profit Margin, High Return on Equity. Hence overall Position regarding Profitability is Higher than Industry's average
Part 2(a) - Debt Ratio = Total Debts/Shareholders Equity
Total Debts = $400000
Shareholders Equity = $1019000
Debt Ratio = ($400000/$1019000)*100 = 39.25%
Part 2(b) - Its Building Block is Solvency. Solvency ratio determines the ability of company to meet the liabilities of long term debts. It analyses that whether company has sufficient cash flows to repay the long term debts.
Company debt ratio is 39% which is lesser than Industry Average ratio. It says that company better manages its long term debt financing. Lower debt equity ratio is better. And debt equity ratio of more than 50% is considered unhealthy. Hence company is very much performing better than its Industries sector.
Part 3- Yes, Company is highly able to get the loan of $300000. Company is performing better than Industry averages in terms of profitability and Solvency. Also Company has current ratio of more than 2.0 which says that company has high liquidity. Hence company is Growing in business and has strong financials better than industry average. Hence Company can get the loan of $300000 for expansion
Precision Company |
Memorandum
To: Recipient Name
From: Your Name
CC: CC Name
Some of the sample text in this document indicates the name of the style applied, so that you can easily apply the same formatting again. To get started right away, just tap any placeholder text (such as this) and start typing.
View and edit this document in Word on your computer, tablet, or phone. You can edit text; easily insert content such as pictures, shapes, or tables; and seamlessly save the document to the cloud from Word on your Windows, Mac, Android, or iOS device.
Want to insert a picture from your files or add a shape, text box, or table? You got it! On the Insert tab of the ribbon, just tap the option you need.
Find even more easy-to-use tools on the Insert tab, such as to add a hyperlink or insert a comment.