A1
Liquidity
Current ratio= current assets / current liabilities
2019- 391,000/200,000= 1.955:1 or 1.96:1
2020- 488,000/280,000= 1.74:1
Change- (11.22%) (change in ratio*100/base years ratio i.e. 2019)
Accounts receivable turnover ratio= net credit sales/ average account receivables
2019- 781,000/ 90,000= 8.67 times
(Average Accounts receivable= opening + closing /2
88,000+92,000/2= 90,000)
2020- 882,000/ 199,000= 4.43 times
Change- (48.90%)
Inventory turnover ratio= cost of goods sold / average inventory
2019- 574,000/142,000= 4.04 times
2020- 641,000/200,500= 3.197 times or 3.20 times
Changes - (20.79%)
Profitability
Profit margin = net profit/ net sales*100
2019- (47,000/781,000) *100= 6.02%
2020- (51,000/882,000)*100= 5.78
Change = 3.98%
Alternatively, it can calculate by taking gross profit also.
Profit margin= (net sales- cost of goods sold/net sales ) *100
2019- (207,000/ 781,000)*100= 26.50%
2020- (241,000/882,000)*100= 27.33%
Change- 3.13 %
Assets turnover- net sales / average total assets
2019- 781,000/ 670,500= 1.06 times
2020- 882,000/ 797000= 1.10 times
Change- 3.77%
Return on assets= (net income / average total assets)*100
2019- (47,000/ 670,000)*100= 7.01%
2020- (51,000/ 797,000)*100= 6.40%
Change - 8.70%
Earning per share= net income/ no of common stock holder
2019- 47,000/ 20,400= 2.30
2020- 51,000/ 20,400=2.50
Change- 8.7%
B
Return on common stock holder equity= (net income/ average common stockholders equity )*100
2020- 51,000/ 346,500= 14.72%
2021- 55,000/ 251,700= 21.85%
Change- 48.44%
Working note :-
Average common stockholders equity-
2020- ($204,000+$149,000+$204,000+$136,000)/2 = $346,500
2021- ($204,000+$149,000+$1,400+$149,000)= $251,700
Debt to assets ratio= (short term debt +long term debt / total assets)*100
2020 - 531,000 /884,000= 60%
2021 - 359,000 /885,000= 40.56%
Change- (32.4)%
Price earning ratio= market share price / earning per share
2020- 9/2.5= 3.6 times
2021-12/2.7= 4.44 times
Change- 23.33%
Working
(Earning per share = net income / no of common stockholders
2020- 51,000/20,400= 2.5
2021- 55,000/20,400= 2.7
Problem 13-04A a1,b (Video) The following financial information is for Oriole Company. Oriole Company Balance Sheets...
Problem 13-04A a1,b (Video) The following financial information is for Oriole Company. Oriole Company Balance Sheets December 31 2019 Assets Cash Debt investments (short-term) Accounts receivable Inventory Prepaid expenses Land Building and equipment (net) Total assets Liabilities and Stockholders' Equity Notes payable Accounts payable Accrued liabilities Bonds payable, due 2023 Common stock, $10 par Retained earnings Total liabilities and stockholders' equity 2020 $ 69,000$65,000 40,000 89,000 239,000 168,000 26,000 129,000 129,000 264,000 186,000 $888,000 $703,000 55,000 109,000 23,000 $169,000 $109,000...
Problem 13-04A al,b (Video) The following financial information is for Oriole Company. Oriole Company Balance Sheets December 31 2020 2019 Assets Cash Debt investments (short-term) Accounts receivable Inventory Prepaid expenses Land Building and equipment (net) Total assets Liabilities and Stockholders' Equity Notes payable Accounts payable Accrued liabilities Bonds payable, due 2023 Common stock, $10 par Retained earnings Total liabilities and stockholders' equity $ 69,000 $65,000 40,000 89,000 239,000 168,000 26,000 129,000 264,000 186,000 $888,000 $703,000 55,000 109,000 23,000 129,000 $169,000...
*Problem 13-04A a1,b (Video) The following financial information is for Cullumber Company. Cullumber Company Balance Sheets December 31 Assets 2020 Cash $ 70,000 Debt investments (short-term) 53,000 Accounts receivable 108,000 Inventory 229,000 Prepaid expenses 30,000 Land 130,000 Building and equipment (net) 264,000 Total assets $884,000 Liabilities and Stockholders' Equity Notes payable $172,000 Accounts payable 65,000 Accrued liabilities 41,000 Bonds payable, due 2023 250,000 Common stock, $10 par 202,000 Retained earnings 154,000 2019 $ 64,000 39,000 90,000 162,000 25,000 130,000 185,000...
The following financial information is for Oriole Company. ORIOLE COMPANY Balance Sheets December 31 Assets 2017 2016 Cash $ 70,000 $ 69,000 Debt investments (short-term) 51,000 40,000 Accounts receivable 107,000 92,000 Inventory 234,000 167,000 Prepaid expenses 26,000 23,000 Land 135,000 135,000 Building and equipment (net) 261,000 184,000 Total assets $884,000 $710,000 Liabilities and Stockholders’ Equity Notes payable $172,000 $106,000 Accounts payable 66,000 52,000 Accrued liabilities 42,000 42,000 Bonds payable, due 2020 251,000 170,000 Common stock, $10 par 204,000 204,000 Retained...
The following financial information is for Sunland Company. Sunland Company Balance Sheets December 31 2020 2019 ssets Cash Debt investments (short-term) Accounts receivable Inventory Prepaid expenses Land Building and equipment (net) Total assets Liabilities and Stockholders' Equity Notes payable Accounts payable Accrued liabilities Bonds payable, due 2023 Common stock, $10 par Retained earnings Total liabilities and stockholders' equity $ 70,000 65,000 40,000 90,000 237,000 168,000 27,000 134,000 134,000 263,000 186,000 $891,000 $710,000 51,000 109,000 27,000 $169,000 $104,000 53,000 39,000 250,000...
The following financial information is for Cullumber Company Cullumber Company Balance Sheets December 31 2020 2019 ASsels $ 70,000 $ 64,000 Cash Debt investments (short-term) 39,000 53,000 90,000 Accounts receivable 108,000 162,000 229,000 Inventory Prepaid expenses 25,000 30,000 130,000 Land 130,000 185,000 264,000 Building and equipment (net) $884,000 $695,000 Total assets Liabilities and Stockholders' Equity $172,000 $102,000 Notes payable 65,000 51,000 Accounts payable 41,000 41,000 Accrued liabilities 250,000 172,000 Bonds payable, due 2023 202,000 Common stock, $10 par 202,000 127,000...
Problem 13-04A a1.b (Video) The following financial information is for Cullumber Company. Cullumber Company Balance Sheets December 31 Assets 2020 Cash $ 70,000 Debt investments (short-term) 53,000 Accounts receivable 108,000 Inventory 229,000 Prepaid expenses 30,000 Land 130,000 Building and equipment (net) 264,000 Total assets $884,000 Liabilities and Stockholders' Equity Notes payable $172,000 Accounts payable 65,000 Accrued liabilities 41,000 Bonds payable, due 2023 250,000 Common stock, $10 par 202,000 Retained earnings 154,000 Total liabilities and stockholders' equity $884,000 2019 $ 64,000...
The following financial information is for Cullumber Company. Problem 13-04A The following financial information is for Cullumber Company. CULLUMBER COMPANY Balance Sheets December 31 Assets 2022 Cash $ 72,000 Debt investments (short-term) 51,000 Accounts receivable 109,000 Inventory 237,000 Prepaid expenses 28,000 Land 131,000 Building and equipment (net) 259,000 Total assets $887,000 Liabilities and Stockholders' Equity Notes payable $169,000 Accounts payable 69,000 Accrued liabilities 41,000 Bonds payable, due 2025 252,000 Common stock, $10 par 209,000 Retained earnings 147,000 Total liabilities and...
Problem 13-04A The following financial information is for Blossom Company. BLOSSOM COMPANY Balance Sheets December 31 Assets 2022 Cash $ 72,000 Debt investments (short-term) 54,000 Accounts receivable 109,000 Inventory 235,000 Prepaid expenses 26,000 Land 134,000 Building and equipment (net) 259,000 Total assets $889,000 Liabilities and Stockholders' Equity Notes payable $170,000 Accounts payable 66,000 Accrued liabilities 41,000 Bonds payable, due 2025 249,000 Common stock, $10 par 198,000 Retained earnings 165,000 Total liabilities and stockholders' equity $889,000 2021 $ 67,000 39,000 92,000...
Question 4 The following financial information is for Priscoll Company. Priscoll Company Balance Sheets December 31 Assets 2020 Cash $ 135,800 Debt investments (short-term) 106,700 Accounts receivable 201,760 Inventory 446,200 Prepaid expenses 48,500 Land 252,200 Building and equipment (net) 504,400 Total assets $1,695,560 Liabilities and Stockholders' Equity Notes payable (short-term) $329,800 Accounts payable 126,100 Accrued liabilities 77,600 Bonds payable, due 2023 485,000 Common stock, $10 par 388,000 Retained earnings 289,060 Total liabilities and stockholders' equity $1,695,560 2019 $ 126,100 77,600...