Table4-1

 

GarlandCompanyBalance  Sheet

Assets:

Cashandmarketablesecurities

$500,000

Accountsreceivable

800,000

Inventories

1,350,000

Prepaid  expenses

50,000

Totalcurrent  assets

$2,700,000

Fixedassets

5,000,000

Less:accum.depr.

(2,000,000)

Netfixedassets

$3,000,000

Totalassets

$5,700,000

 

Liabilities:

Accountspayable

 

 

$400,000

Notespayable

900,000

Accruedtaxes

75,000

Totalcurrent  liabilities

$1,375,000

Long-termdebt

1,200,000

Ownersequity

3,125,000

Totalliabilities  andownersequity

$5,700,000

 

Netsales  (allcredit)

 

$8,000,000

Less:Costofgoodssold

(3,500,000)

Sellingandadministrativeexpense

(2,000,000)

Depreciationexpense

(250,000)

Interestexpense

(150,000)

Earnings  beforetaxes

2,100,000

Income  taxes

(700,000)

Netincome

$1,400,000

 

Commonstockdividends

 

$500,000

CommonShares  Outstanding

1,000,000

 

 

 

1  Based  ontheinformation  inTable4-1,  thedebt  ratiois:

 

a.

21.1%

b.

48.8%

c.

45.2%

d.

22.6%


 

 

 

 

 

 

 

 

 

2  Based  ontheinformation  inTable4-1,  theoperating  profitmarginis:

 

a.

32.4%

b.

28.1%

c.

17.5%

d.

44.8%

 

 

 

 

 

 

Table4-3

LesliCorporation


 

Assets:


Balance  Sheet             Income  Statement


Cash                               $150,000      Sales  (allcredit)           $6,000,000

Accountsreceivable       350,000      Costofgoodssold        (3,000,000) Inventory                          600,000      Operating  expenses   (900,000) Netfixedassets          1,900,000      Interestexpense           (750,000)

Totalassets    3,000,000      Income  taxes   (500,000) Netincome          850,000

Liabilities  andowners’equity: Accountspayable         $150,000

Notespayable                  250,000

Long-termdebt             1,200,000

 

Owners’Equity             1,400,000

TotalL.+O.E.3,000,000

 

 

 

 

3  Based  ontheinformation  inTable4-3,  assumingthat  thefirmhasnopre- ferredstock,  andpaid$250,000 incommon  dividends,thefirmsreturn  on equitywas:

 

a.

61%

b.

32%

c.

43%

d.

79%

 

    • 11 years ago