Question

Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

Some recent financial statements for Smolira Golf, Inc., follow.

SMOLIRA GOLF, INC.
Balance Sheets as of December 31, 2015 and 2016
2015 2016 2015 2016
Assets Liabilities and Owners’ Equity
Current assets Current liabilities
Cash $ 3,121 $ 3,157 Accounts payable $ 2,168 $ 2,630
Accounts receivable 4,752 5,751 Notes payable 1,765 2,146
Inventory 12,538 13,752 Other 93 110
Total $ 20,411 $ 22,660 Total $ 4,026 $ 4,886
Long-term debt $ 13,100 $ 15,860
Owners’ equity
Common stock and paid-in surplus $ 39,500 $ 39,500
Fixed assets Accumulated retained earnings 15,669 39,331
Net plant and equipment $ 51,884 $ 76,917 Total $ 55,169 $ 78,831
Total assets $ 72,295 $ 99,577 Total liabilities and owners’ equity $ 72,295 $ 99,577
SMOLIRA GOLF, INC.
2016 Income Statement
Sales $ 187,970
Cost of goods sold 126,503
Depreciation 5,303
EBIT $ 56,164
Interest paid 1,400
Taxable income $ 54,764
Taxes 19,167
Net income $ 35,597
Dividends $ 11,935
Retained earnings 23,662

Find the following financial ratios for Smolira Golf (use year-end figures rather than average values where appropriate): (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. Enter the profitability ratios as a percent.)

2015 2016
Short-term solvency ratios
a. Current ratio times times
b. Quick ratio times times
c. Cash ratio times times
Asset utilization ratios
d. Total asset turnover times
e. Inventory turnover times
f. Receivables turnover times
Long-term solvency ratios
g. Total debt ratio times times
h. Debt−equity ratio times times
i. Equity multiplier times times
j. Times interest earned ratio times
k. Cash coverage ratio times
Profitability ratios
l. Profit margin %
m. Return on assets %
n. Return on equity %

PLEASE DO ALL OF THE CHART !!!!!!!!!!

0 0
Add a comment Improve this question Transcribed image text
Answer #1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

File Home nert Page Layout Formulas Data Review View dd-Ins Cut Σ AutoSum Calibri ー E ゴWrap Text General ta copy. в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 Conditional Format eCell Insert Delete Format Paste Sort &Find & Format Painter Formatting as Table Styles2 Clear Clipboard DM157 DM Font Alignment Number Styles Cells Edting DN DO DP DQ DR DS DT DU DV DW DX 157 158 159 160 161 162 163 164 165 a 166 167 168 b 169 170 CURRENT ASSETS CURRENT LIABILITIES CASH & MARKETABLE SECURITIES INVENTORY 2015 20411 4026 3121 12538 2016 22660 4886 3157 13752 CURRENT RATIO = CURRENT ASSETS/CURRENT LIABILITIES 5.07 4.64 QUICK RATIO = (CURRENT ASSETS-INVENTORY)/CURRENT LIABILITIES 1.96 1.82 CASH RATIO = CASH & MARKETABLE SECURITIES/CURRENT LIABILITIES 0.78 0.65 172 173 174 175 FIFO , CASH BUDGET . bud 45 BV MV ratio VARIANCE BEP, OL FL ros B-S loss SALES BUDGET DIFF ANALYSIS- overhead , float 05:57 31-01-2019Home nert Page Layout Formulas Data Review View dd-Ins s Cut aCopy Σ AutoSum ー E ゴWrap Text B า 프 . Ej-., Δ. : r_一 逻锂函Merge & Center. $, % , 弼,8 Paste Conditional Format CeInsert Delete Format Formatting, as Table w styles. ▼ ㆆ ▼ Sort &Find & 2 ClearFe Select Edting Format Painter Clipboard DR136 DM Font Alignment Number Styles Cells =DR130/DR129 DN DO DP DQ DR DS DT DU DV DW DX 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 4FIFOCASH BUDGET LONG TERM SOLVENCY RATIOS 2016 7229599577 5169 78831 17126 20746 2015 TOTAL ASSETS TOTAL EQUITY TOTAL DEBT A-B TOTAL DEBT RATIO (TOTALASSETS - TOTAL EQUITY)/TOTAL ASSETS TOTAL DEBT RATIO - 0.24 0.21 DEBT EQUITY RATIO TOTAL DEBT/TOTAL EQUITY DEBT EQUITY RATIO- 0.31 0.26 EQUITY MULTIPLIER 1 DEBT EQUITY RATIO EQUITY MULTIPLIER 1.31 1.26 EBIT 83729 BV MV ratio VARIANCE BEP, OL FL ros B-S loss SALES BUDGET DIFF ANALYSIS overheadfloat 05:58 31-01-2019Home nert Page Layout Formulas Data Review View dd-Ins Cut Σ AutoSum ー E ゴWrap Text General ta copy ▼ в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 Conditional Format eCell Insert Delete Format Paste Sort &Find & Format Painter Formatting as Table Styles2 Clear Clipboard DQ140 DM Font Alignment Number Styles Cells Edting DN DO DP DQ DR DS DT DU DV DW DX 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 EBIT INTEREST DEPRECIATION TIMES INTEREST EARNED RATIO EBIT/INTEREST CASH COVERAGE RATIO = (EBIT + DEPRECIATION)/ INTEREST 56164 1400 5303 40.12 43.91 PROFITABILITY RATIOS NET INCOME SALES 35597 187970 PROFIT MARGIN = NET INCOME/SALES *100 RETURN ON ASSETS-NET INCOME/TOTAL ASSETS *100 RETURN ON EQUITY NET INCOME/EQUITY 100 18.94% 35.75% 45.15% | FIFO . CASH BUDGET 45 BV MV ratio VARIANCE BEP, OL FL ros B-S loss SALES BUDGET DIFF ANALYSIS overheadfloat 05:59 31-01-2019

Add a comment
Know the answer?
Add Answer to:
Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 2015 2016 2015 2016 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 3,121 $ 3,157 Accounts payable $ 2,168 $ 2,630 Accounts receivable 4,752 5,751 Notes payable 1,765 2,146 Inventory 12,538 13,752 Other 93 110 Total $ 20,411 $ 22,660 Total $ 4,026 $ 4,886 Long-term debt $ 13,100 $ 15,860 Owners’ equity Common stock and...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 2015 2016 2015 2016 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 3,121 $ 3,157 Accounts payable $ 2,168 $ 2,630 Accounts receivable 4,752 5,751 Notes payable 1,765 2,146 Inventory 12,538 13,752 Other 93 110 Total $ 20,411 $ 22,660 Total $ 4,026 $ 4,886 Long-term debt $ 13,100 $ 15,860 Owners’ equity Common stock and...

  • Some recent financial statements for Smolira Golf, Inc., follow SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 2015 2016 2015 2016 Liabilities and Owners' Equity Current assets Current liabilities Cash Accounts receivable Inventory 3,151 3,207 5,761 13.762 $20,426 $22,730 Accounts payable Notes payable Other 5 2,163 2,620 2.136 109 4,015 $ 4,865 $13,200 $15,960 4.757 12,518 1,760 92 Total Long-term debt Owners' equity Total Common stock and paid-in surplus Accumulated retained earnings $39,000 $39.000 39,258 $54,664...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 2.881 $ 2,757 Accounts payable $ 2,208 $ 2,710 Accounts receivable 4,712 5,671 Notes payable 1,805 2,226 Inventory 12,698 13,672 Other 118 101 Total $20,291 $ 22.100 $ 4,114 $ 5,054 $ 14,400 $ 17,160 Long-term debt Owners' equity Common stock and paid-in surplus...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 2,941 $ 2,857 Accounts payable $ 2,198 $ 2,690 Accounts receivable 4,722 5,691 Notes payable 1,795 2,206 Inventory 12,658 13,692 Other 99116 Total $20,321 $22,240 Total $ 4,092 $ 5,012 $ 14,200 $16,960 Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019 Assets Lidbilities and Owners' Equity Current liabilities $ 2,941 $ 2,857 Accounts payable $ 2,198 $ 2,690 4,722 5,691 Notes payable 1,795 2,206 12,658 13,692 Other 99116 Current assets Cash Inventory Total $20,321 $22,240 Total $ 4,092 $ 5,012 $ 14,200 $16,960 Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings $42,500...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2009 and 2010 2009 2010 2010 2009 Liabilities and Owners' Equity Assets Current assets Current liabilities Accounts payable Notes payable Other $ 2,188 1,785 97 3,001 $ 2,957 4,732 12,618 Cash 2,670 2,186 114 Accounts receivable 5,711 13,712 Inventory 4,070 4,970 Total $20,351 $ 22,380 Total $14,000 16,760 Long-term debt Owners' equity Common stock $41,500 $ 41,500 15,689 and paid-in surplus Accumulated...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2018 and 2019   2018   2019   2018   2019 Assets Liabilities and Owners’ Equity   Current assets Current liabilities      Cash $ 5,298 $ 5,827    Accounts payable $ 3,754 $ 3,986      Accounts receivable 7,707 8,477    Notes payable 3,045 3,318      Inventory 12,150 21,956    Other 152 179         Total $ 25,155 $ 36,260       Total $ 6,951 $ 7,483 Long-term debt $ 24,700 $ 16,000 Owners’ equity    Common stock       and...

  • Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of...

    Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 2015 2016 2015 2016 Assets Liabilities and Owners' Equity Current assets Cash Accounts receivable Inventory Total $ 2,911 4,717 12,678 $20,306 $ 2,807 5,681 13,682 $ 22,170 Current liabilities Accounts payable Notes payable Other Total Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings Total Total liabilities and owners' equity $ 2,203 1,800 100 $ 4,103...

  • K L M N PLEASE Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF,...

    K L M N PLEASE Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 2,941 $ 2,857 Accounts payable $ 2,198 $ 2,690 Accounts receivable 4,722 5,691 Notes payable 1,795 2,206 Inventory 12,658 13,692 Other 99116 Total $20,321 $22,240 Total $ 4,092 $ 5,012 $ 14,200 $16,960 Long-term debt Owners' equity Common stock...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT