ACC 557 Problems $20
Problems:
Problem 14-4A
Financial information for Ernie Bishop Company is presented below.
|
ERNIE BISHOP COMPANY Balance Sheets December 31 |
||||
|
Assets |
|
2013 |
|
2012 |
|
Cash |
|
$ 137,900 |
|
$ 128,050 |
|
Short-term investments |
|
102,440 |
|
78,800 |
|
Receivables (net) |
|
193,060 |
|
157,600 |
|
Inventory |
|
246,250 |
|
265,950 |
|
Prepaid expenses |
|
57,130 |
|
45,310 |
|
Land |
|
256,100 |
|
256,100 |
|
Building and equipment (net) |
|
330,960 |
|
344,750 |
|
|
|
$1,323,840 |
|
$1,276,560 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
Notes payable |
|
$197,000 |
|
197,000 |
|
Accounts payable |
|
94,560 |
|
82,740 |
|
Accrued liabilities |
|
86,680 |
|
78,800 |
|
Bonds payable, due 2016 |
|
295,500 |
|
295,500 |
|
Common stock, $10 par |
|
394,000 |
|
394,000 |
|
Retained earnings |
|
256,100 |
|
228,520 |
|
|
|
$1,323,840 |
|
$1,276,560 |
|
ERNIE BISHOP COMPANY Income Statement For the Years Ended December 31 |
||||
|
|
|
2013 |
|
2012 |
|
Net sales |
|
$1,690,260 |
|
$1,572,060 |
|
Cost of goods sold |
|
1,203,670 |
|
1,132,750 |
|
Gross profit |
|
486,590 |
|
439,310 |
|
Operating expenses |
|
402,865 |
|
356,570 |
|
Net income |
|
$ 83,725 |
|
$ 82,740 |
Additional information:
|
1. |
|
Inventory at the beginning of 2012 was $232,460. |
|
2. |
|
Total assets at the beginning of 2012 were $1,245,040. |
|
3. |
|
No common stock transactions occurred during 2012 or 2013. |
|
4. |
|
All sales were on account. |
|
5. |
|
Receivables (net) at the beginning of 2012 were $173,360. |
(a) Indicate, by using ratios, the change in liquidity and profitability of Ernie Bishop Company from 2012 to 2013. (Round Earnings per share to 2 decimal places, e.g. 1.65, and all others to 1 decimal place, e.g. 6.8 or 6.8% .)
|
|
|
2012 |
|
2013 |
|
Change |
||
|
LIQUIDITY |
|
|
|
|
|
|
|
|
|
Current |
|
|
:1 |
|
|
:1 |
|
|
|
Acid-test |
|
|
:1 |
|
|
:1 |
|
|
|
Receivables turnover |
|
|
times |
|
|
times |
|
|
|
Inventory turnover |
|
|
times |
|
|
times |
|
|
|
PROFITABILITY |
|
|
|
|
|
|
|
|
|
Profit margin |
|
|
% |
|
|
% |
|
|
|
Asset turnover |
|
|
times |
|
|
times |
|
|
|
Return on assets |
|
|
% |
|
|
% |
|
|
|
Earnings per share |
|
$ |
|
|
$ |
|
|
|
(b) Given below are three independent situations and a ratio that may be affected. For each situation, compute the affected ratio (1) as of December 31, 2013, and (2) as of December 31, 2014, after giving effect to the situation. Net income for 2014 was $98,500. Total assets on December 31, 2014, were $1,379,000.
|
Situation |
|
Ratio |
||
|
(1) |
|
35,460 shares of common stock were sold at par on July 1, 2014. |
|
Return on common stockholders’ equity |
|
(2) |
|
All of the notes payable were paid in 2014. The only change in liabilities was that the notes payable were paid. |
|
Debt to total assets |
|
(3) |
|
Market price of common stock was $18 on December 31, 2013, and $24.63 on December 31, 2014. |
|
Price-earnings ratio |
|
|
|
2013 |
|
2014 |
|
Change |
||
|
Return on common stockholders’ equity |
|
|
% |
|
|
% |
|
|
|
Debt to total assets |
|
|
% |
|
|
% |
|
|
|
Price-earnings ratio |
|
|
times |
|
|
times |
|
|
Warning
|
Don't show me this message again for the assignment |
|
Click if you would like to Show Work for this question: |
|
|
|
|
|
Problem 13-3A
The income statement of Toby Zed Company is presented here.
|
Toby Zed Company Income Statement For the Year Ended November 30, 2014 |
||||
|
Sales revenue |
|
|
|
$7,432,500 |
|
Cost of goods sold |
|
|
|
|
|
Beginning inventory |
|
$1,907,200 |
|
|
|
Purchases |
|
4,312,100 |
|
|
|
Goods available for sale |
|
6,219,300 |
|
|
|
Ending inventory |
|
1,301,100 |
|
|
|
Total cost of goods sold |
|
|
|
4,918,200 |
|
Gross profit |
|
|
|
2,514,300 |
|
Operating expenses |
|
|
|
1,067,700 |
|
Net income |
|
|
|
$1,446,600 |
Additional information:
|
1. |
|
Accounts receivable increased $195,800 during the year, and inventory decreased $606,100. |
|
2. |
|
Prepaid expenses increased $176,200 during the year. |
|
3. |
|
Accounts payable to suppliers of merchandise decreased $342,900 during the year. |
|
4. |
|
Accrued expenses payable decreased $106,800 during the year. |
|
5. |
|
Operating expenses include depreciation expense of $85,100. |
Prepare the operating activities section of the statement of cash flows for the year ended November 30, 2014, for Toby Zed Company, using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
|
TOBY ZED COMPANY Partial Statement of Cash Flows For the Year Ended November 30, 2014 |
||
|
|
|
|
|
|
|
$ |
|
Adjustments to reconcile net income to |
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
Warning
|
Don't show me this message again for the assignment |
|
Click if you would like to Show Work for this question: |
Problem 13-7A
Presented below are the financial statements of Rajesh Company.
|
Rajesh Company Comparative Balance Sheets December 31 |
||||||
|
Assets |
|
2014 |
|
2013 |
||
|
Cash |
|
$37,710 |
|
|
$19,220 |
|
|
Accounts receivable |
|
32,530 |
|
|
18,280 |
|
|
Inventory |
|
30,850 |
|
|
20,350 |
|
|
Equipment |
|
59,320 |
|
|
77,250 |
|
|
Accumulated depreciation—equipment |
|
(29,550 |
) |
|
(23,910 |
) |
|
Total |
|
$130,860 |
|
|
$111,190 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
Accounts payable |
|
$28,310 |
|
|
$ 16,070 |
|
|
Income taxes payable |
|
7,440 |
|
|
8,460 |
|
|
Bonds payable |
|
27,310 |
|
|
32,960 |
|
|
Common stock |
|
18,730 |
|
|
14,590 |
|
|
Retained earnings |
|
49,070 |
|
|
39,110 |
|
|
Total |
|
$130,860 |
|
|
$111,190 |
|
|
Rajesh Company Income Statement For the Year Ended December 31, 2014 |
||
|
Sales revenue |
|
$242,430 |
|
Cost of goods sold |
|
175,030 |
|
Gross profit |
|
67,400 |
|
Operating expenses |
|
24,190 |
|
Income from operations |
|
43,210 |
|
Interest expense |
|
3,680 |
|
Income before income taxes |
|
39,530 |
|
Income tax expense |
|
8,920 |
|
Net income |
|
$30,610 |
Additional data:
|
1. |
|
Depreciation expense is 13,840. |
|
2. |
|
Dividends declared and paid were $20,650. |
|
3. |
|
During the year equipment was sold for $9,730 cash. This equipment cost $17,930 originally and had accumulated depreciation of $8,200 at the time of sale. |
(a) Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
|
RAJESH COMPANY Statement of Cash Flows For the Year Ended December 31, 2014 |
||
|
|
|
|
|
|
|
$ |
|
Adjustments to reconcile net income to |
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(b) Compute free cash flow.
|
Free cash flow |
|
$ |
Warning
|
Don't show me this message again for the assignment |
|
Click if you would like to Show Work for this question: |
|
|
|
|
|
|
|
|
Problem 12-6A
The following data, presented in alphabetical order, are taken from the records of Radar Corporation.
|
Accounts payable |
|
$239,220 |
|
Accounts receivable |
|
139,920 |
|
Accumulated depreciation—buildings |
|
179,190 |
|
Accumulated depreciation—equipment |
|
52,720 |
|
Allowance for doubtful accounts |
|
6,760 |
|
Bonds payable (10%, due 2020) |
|
499,040 |
|
Buildings |
|
950,390 |
|
Cash |
|
41,330 |
|
Common stock ($10 par value; 501,710 shares authorized, 149,650 shares issued) |
|
1,496,500 |
|
Dividends payable |
|
80,750 |
|
Equipment |
|
275,960 |
|
Fair value adjustment—non-trading securities (Dr) |
|
8,880 |
|
Goodwill |
|
199,750 |
|
Income taxes payable |
|
120,390 |
|
Inventory |
|
170,480 |
|
Investment in Mara common stock (30% ownership), at equity |
|
379,920 |
|
Investment in Sasse common stock (10% ownership), at cost |
|
277,700 |
|
Land |
|
389,730 |
|
Notes payable (due 2015) |
|
70,960 |
|
Paid-in capital in excess of par—common stock |
|
132,860 |
|
Premium on bonds payable |
|
40,470 |
|
Prepaid insurance |
|
15,680 |
|
Retained earnings |
|
102,950 |
|
Short-term investment, at fair value (and cost) |
|
180,950 |
|
Unrealized gain—non-trading securities |
|
8,880 |
The investment in Sasse common stock is considered to be a long-term non-trading security. Prepare a classified balance sheet at December 31, 2014. (List assets in order of liquidity. Property, plant and equipment list in order of land, buildings and equipment.)
|
RADAR CORPORATION Balance Sheet December 31, 2014 |
||||||
|
Assets |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
Liabilities and Stockholders' Equity |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
Warning
|
Don't show me this message again for the assignment |
|
Click if you would like to Show Work for this question: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Invest
Cash
Stock Invest
Cash
Debt Investm
Cash
Cash
Dividend Re
Cash
Stock Invest
Gain on Sal
Cash
Dividend Re
Cash
Interest Rev
Cash
Loss on Sal
Debt Investm
Feb. 1
Aug. 1
Mar. 1
Dec. 31 Bal.
Apr. 1
Oct. 1
Dec. 31 Bal.
Cash
Common St
Paid-in Capi
Cash
Paid-in Capi
Treasury Sto
Patents
Common St
Paid-in Capi
Treasury Sto
Cash
Income Sum
Retained Ea
Equipment
50010
Cash
50010
Depreciation
8942
Accumulate
8942
46875
46875
46875
46875
100000
50000
25000
12500
53400
44710
37580
30080
Cash
Sales Reven
Sales Taxes
Unearned S
Service Reve
Sales Taxes
Cash
Accounts R
Sales Reven
Sales Taxes
Cash
Notes Paya
Cash
Sales Reven
Sales Taxes