2017 | 2016 | |
Cash and marketable securities (55*0.2) | 11.00 | 20.00 |
Accounts receivable = 55*1-11 = | 44.00 | 34.00 |
Inventory | 22.00 | 26.00 |
Current assets (55*1.4) | 77.00 | 80.00 |
Fixed assets (115-77) | 38.00 | 25.00 |
Total assets | 115.00 | 105.00 |
Notes payable | 25.00 | 20.00 |
Accounts payable | 30.00 | 35.00 |
Current liabilities | 55.00 | 55.00 |
Long term debt | 6.38 | 20.00 |
Equity = (30.00+23.63) | 53.63 | 30.00 |
Total liabilities+Equity | 115.00 | 105.00 |
Sales | 195.00 | |
COGS | 120.00 | |
Other costs | 10.00 | |
Depreciation | 20.00 | |
EBIT | 45.00 | |
Interest (45/8) | 5.63 | |
Earnings before tax | 39.38 | |
Tax | 15.75 | |
Net income | 23.63 | |
WORKING NOTES FOR INCOME STATEMENT FIGURES: | ||
Sales = Average receivables*365/73 = 39*365/73 = | 195 | |
COGS = Average inventory*5 = 24*5 = | 120 |
Total assets = Total liabilities+Equity = 115 |
which is given. |
Next find current assets = Current liabilities*Current ratio = 55*1.4 = 77 |
Further, cash = Current liabilities*0.2 = 55*0.2 = 11 |
Quick assets = Current liabilities*1 = 55 |
Accounts receivable = 55-cash = 55-11 = 44 |
Inventory = 77-11-44 = 22 |
Sales and COGS calculations are given. |
Equity = beginning balance+Net income = 30+5.63 |
Long term debt = 115-53.63-55 |
[2] Financial ratios (58 points) Find the missing values on the balance sheet and the income...
how to get the numbers [2] Financial ratios (58 points) Find the missing values on the balance sheet and the income statement of Pensacola Railroads (in S millions). Start with the balance sheet, and then continue with the income statement. You can use the following ratios: NOTE: USE AVERAGE RECEIVABLES AND INVENTORY Debt Ratio loterest Coverage Ratio CurreatRatio Quick Ratio Cash Ratio 0.4 1.4 0.2 Average Collection Period (average receivables) Tax rate 73 das 40% Marks: 28 for balance sheet,...
Use the attached Income Statement and Balance Sheet to compute the required financial ratios for Seward Inc. and compare to the industry averages. After that, write a brief summary as to what each ratio is measuring and how Seward compares to the industry. For example, you may find that Seward's Inventory Turnover is not as high as the industry average, so they are either not managing their inventories or may be experiencing a decrease in sales. Seward Industries a. Compute...
Below are numbers from a balance sheet and income statement. Construct the financial ratios requested below. Sales 499891 Operating Costs 359935 Depreciation 10000 Interest Expense 5000 Tax Expense 29408 Cash 1000 Receivables 30000 Inventories 59989 Fixed Assets, Net 50000 Payables 11000 Accrued Expenses 10000 Long-Term Loan 50000 Common Equity 69989 Prepare an income statement and a balance sheet for is company using the information provided. Calculate: 1. Current ratio 2. Quick ratio 3. NWC-to-total-Assets (Working capital to assets) 4. Ratio...
(Calculating financial ratios) The balance sheet and income statement for the J·P. Robard Mig. Company are as follows:囲. Calculate the following ratios: Current ratio Times interest earned Inventory turnover Total asset turnover Operating profit margin Operating return on assets Debt ratio Average collection period Fixed asset turnover Return on equity P. Robard Mfg., Inc. J. Balance Sheet ($000) $500 2,000 1,000 $3,500 4,500 $8,000 Cash Accounts receivable Inventories Current assets Net fixed assets Total assets Accounts payable Accrued expenses Short-term...
Compute and Interpret Liquidity and Solvency Ratios Selected balance sheet, income statement and cash flow statement information from Tesla, Inc. for 2017 and 2016 follows ($ thousands). December 31 2017 2016 Cash and cash equivalents $4,145,691 $4,170,993 Restricted cash 160,989 111,185 Net receivables 515,381 499,142 Inventory 2,263,537 2,067,454 Other current assets 268,365 194,465 Current assets 7,353,963 7,043,239 Current liabilities 7,674,670 5,827,005 Total liabilities 23,022,980 16,750,167 Stockholders' equity 6,410,169 6,691,686 Year ended December 31, 2017 Loss before income taxes $(2,209,032) Interest...
Use the information from the Income Statement and Balance Sheet to construct the ratios and answer the questions below. Downloadable Financial statements HW 4 SXP 19.docxPreview the document hw3 ratios.jpg Barry Computers Income statement DEC 31, 2016 Sales 1,607,500 GOGS 1,392,500 Gross Profit 215,000 SG&A 145,000 EBIT 70,000 Interest Expenses 24,500 EBT 45,500 TX (40%) 18,200 NI 27,300 Barry Computers Balance Sheet DEC 31, 2016 Cash 77,500 Accounts Payable 129,000 Accounts receivables 336,000 Accruals 117,000 Inventory 241,500 Notes Payable 84,000...
(Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows: .Calculate the following ratios: Current ratio Operating return on assets Debt ratio Times interest earned Data Table Inventory turnover Average collection period Total asset turnover Fixed asset turnover Return on equity Operating profit margin J.P.Robard Mfg., Inc. The company's current ratio is(Round to two decimal places.) Balance Sheet ($000) $480 Cash Accounts receivable 1,980 Inventories 1,090 Current assets $3,550 Net fixed...
2. Calculating Financial Ratios [LO2] Find the following financial ratios for Smolira Golf Corp. for 2018 (year-end figures reflect average values where appropriate): Assets Current assets Cash Accounts receivable Inventory Total SMOLIRA GOLF CORP. 2018 Balance Sheets Liabilities and Owners' Equity 2018 2018 Current liabilities $ 37,837 Accounts payable $ 42,582 27,766 Notes payable 16,200 42.632 Other 24 634 108,235 Total 83,416 145,000 Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total Equity Total liabilities and owners'...
(Computing ratios) Use the information from the balance sheet and income statement in the popup window, to calculate the following ratios: a. Current ratio b. Acid-test ratio c. Times interest earned d. Inventory turnover e. Total asset turnover f. Operating profit margin g. Days in receivables h. Operating return on assets i. Debt ratio j. Return on equity k. Fixed asset turnover a. The current ratio is X. (Round to two decimal places.) Cash Accounts receivable Inventory 99,000 31,000 50,000...
Compute and Interpret Liquidity and Solvency Ratios Selected balance sheet, income statement and cash flow statement information from Tesla, Inc. for 2017 and 2016 follows ($ thousands). December 31 2017 2016 Cash and cash equivalents $3,701,247 $3,726,549 Restricted cash 156,545 106,741 Net receivables 515,381 499,142 Inventory 2,263,537 2,067,454 Other current assets 268,365 194,465 Current assets 6,905,075 6,594,351 Current liabilities 7,674,670 5,827,005 Total liabilities 23,022,980 16,750,167 Stockholders' equity 5,965,725 6,247,242 Year ended December 31, 2017 Loss before income taxes $(2,209,032) Interest...