MGAB02H3 Study Guide - Final Guide: Current Liability, Stock Split, Amortization Schedule
Document Summary
Get access
Related Documents
Related Questions
5) MC Qu. 67 Swinger Corporations comparative ...
Swinger Corporation's comparative balance sheet appears below:
Ending Balance | Beginning Balance | |
Assets: | ||
Current assets: | ||
Cash and cash equivalents | $47,000 | $31,000 |
Accounts receivable | 23,000 | 22,000 |
Inventory | 66,000 | 64,000 |
Total current assets | 136,000 | 117,000 |
Property, plant, and equipment | 356,000 | 338,000 |
Less accumulated depreciation | 184,000 | 161,000 |
Net property, plant, and equipment | 172,000 | 177,000 |
Total assets | $308,000 | $294,000 |
Liabilities and Stockholders' Equity | ||
Current liabilities: | ||
Accounts payable | $17,000 | $16,000 |
Accrued liabilities | 43,000 | 44,000 |
Income taxes payable | 63,000 | 61,000 |
Total current liabilities | 123,000 | 121,000 |
Bonds payable | 83,000 | 80,000 |
Total liabilities | 206,000 | 201,000 |
Stockholders' equity: | ||
Common stock | 27,000 | 24,000 |
Retained earnings | 75,000 | 69,000 |
Total stockholders' equity | 102,000 | 93,000 |
Total liabilities and stockholders' equity | $308,000 | $294,000 |
The company did not dispose of any property, plant, and equipment during the year. Its net income for the year was $10,000. The net cash provided by operating activities is:
A)$36,000
B)$32,000
C)$28,000
D)$34,000
Write an assessment of the company's financial performance,using ratios to support your conclusion. What can you concludeabout the company's liquidity, solvency, and profitability? Be sureto include the ratios calculation to support your conclusion.
Use the financial statements provided below to calculate thefollowing financial ratios:
2012 | 2011 | |
1. Current Ratio | 10.915 | 6.715 |
2. Quick Ratio | 11.307 | 7.524 |
3. Long-Term Debt-to-Equity Ratio | 2.785 | 3.834 |
4. Debt-to-Equity Ratio | 2.785 | 3.834 |
5. Long-Term Debt Ratio | 2.866 | 3.988 |
6. Accounts Receivable Turnover Ratio (Assume that60% of Sales are Credit | 25.491 | 8.908 |
7. Inventory Turnover Ratio (Assume 2011 beginninginventory was -0-.) | -0.715 | -0.450 |
8. Asset Turnover Ratio | 0.163 | 0.076 |
9. Gross Profit Percentage | 0.731 | 0.806 |
10. Net Profit Margin Percentage | 0.375 | 0.311 |
11. Return on Assets | 0.061 | 0.024 |
12. Return on Equity | 0.237 | 0.118 |
Get Your Motor Runnin'
Compartive Balance Sheets
2012 | 2011 | |
Assets | ||
Current Assets | ||
Cash | $198,456 | $147,333 |
Accounts Receivable | 4,000 | 5,000 |
Allowance for Uncollectible Accounts | (250) | 80 |
Supplies | 200 | 250 |
Inventory | 35,000 | 32,000 |
Total current assets | 237,406 | 184,663 |
Property, Plant, and Equipment | ||
Equipment | 60,000 | 15,000 |
Accumulated Depreciation - Equipment | (14,000) | (1,000) |
Vehicles | 35,000 | 35,000 |
Accumulated Depreciation - Vehicles | (4,800) | (2,400) |
Building | 684,375 | 684,375 |
Accumulated Depreciation - Building | (25,000) | (12,500) |
Land | 46,875 | 46,875 |
Land Improvements | 23,750 | 23,750 |
Accumulated Depreciation - Land Improvements | (2,539) | (663) |
Total PP&E | 803,661 | 788,437 |
Total Assets | $1,041,067 | $973,100 |
Liabilities and Stockholders' Equity | ||
Current Liabilities | ||
Accounts Payable | $20,000 | $24,000 |
Wages Payable | 1,000 | 500 |
Warranties Payable | 750 | 500 |
Notes Payable | 0 | 2,500 |
Total current liabilities | 21,750 | 27,500 |
Long-term Liabilities | ||
Bonds Payable | 750,000 | 450,000 |
Mortgage Payable | 0 | 300,000 |
Total long-term liabilities | 750,00 | 750,000 |
Total liabilities | 771,750 | 777,500 |
Stockholder's Equity | ||
Common Stock | 125,000 | 125,000 |
Paid-in capital in excess of par - common | 25,000 | 25,000 |
Preferred Stock | 40,000 | 20,000 |
Paid-in capital in excess of par - preferred | 25,000 | 15,000 |
Less: Treasury Stock | (3,000) | (3,000) |
Paid-in capital - treasury stock | 500 | 500 |
Retained Earnings | 56,817 | 13,100 |
Total stockholders' equity | 269,317 | 195,600 |
Total liabilities and stockholders' equity | $1,041,067 | $973,100 |
Get Your Motor Runnin'
Comparative Income Statements
2012 | 2011 | |
Service Revenue | $93,693 | $50,230 |
Sales | 76,250 | 24,000 |
Cost of Goods Sold | (45,750) | (14,400) |
Gross Margin | $124,193 | $59,830 |
Operating Expenses: | ||
Advertising Expense | $7,500 | $5,000 |
Bad Debt Expense | 330 | 0 |
Depreciation Expense - Equipment | 13,000 | 5,667 |
Depreciation Expense - Vehicles | 2,400 | 2,400 |
Depreciation Expense - Building | 12,500 | 12,500 |
Depreciation Expense - Land Improvements | 1,876 | 663 |
Wages Expense | 22,870 | 10,500 |
Total Expenses | 60,476 | 36,730 |
Net Income | $63,717 | $23,100 |