financial statements
Sam1515
hw_financial_accounting.pdf
Scanned by CamScanner
G o o d w M P r e p a id r e n t
In te r e s t p a y a b le E q u ip m e n t
C a s h . ¢ S u p p l ie s
B u ild i n g s M o r tg a g e p a y a b
le
e q u ip m
e n t L a n d ( in u s e )
A c c u m u la te d d e p r e c ia tio n - S to c k in v e s tm e n ts ( to b e s o ld in 7 m o n th s )
A c c o u n ts r e c e iv a b le , _ In v e n t o r y
A c c o u n ts p a y a b le I n c o m e ta x e s p a y a
b le
b a la n c e s h e e t .
C la s s ifY e a c h o f t h e fo llo w in g ĥ n a n c ia l s ta te m e n t ite m s ta k e n fr o m M o r d ic a C o r p o r a tio n ķ
In s t n łc t io n s
In ta n g ib le a s s e ts ( I A )
p r o p e r ty , p la n t , a n d e q u i p m e n t (P P E ) S to c k h o ld e r s
'
e q
u i t y (S E )
L o n g -
t e r m in v e s t m e n t s ( L T I ) L o n g -
t e r m lia b ilit ie s ( L T L )
C u r r e n t a s s e ts ( C A ) C u r r e n t lia b il it ie s ( C L ) (L 0 1 ) , A p
s h .
E 2 - ı T h e fo llo w in g a r e lh e m a jo r b a la n c e s h e e t ç la tiq ií ic a t io n s . C ìa s s iń
'
a c c o u n t s o n b a t t ı t ı c e
E x e r c is e s
12 D iffe r e n t c o m p a n ie s u s e th e s a m e a c c o u n t in g p r in c ip le s .
1 1 . . . .
. . . . . . . . . . . . . . . . .
A s s u m e s a b u s in e s s w ill r e m a in in o p e r a t io n fo r t h e fo r e s e e a b le f u t u r e .
e n c e a d e c is io n - m a k e r .
10 . . . . . . . . . . . . . . . .
T h e j u d g m e n t c o n c e r n in g w h e th e r a n ite m '
s s i z e m a k e s it lik e ly to �� i nf l
s ta te m e n t u s e r s .
9 . . . . . . . .
T h e r e p o ll in g o í a ll in fo r m a t io n t h a t w o u ld m a k e a d i f fe r e n c e t o f in a n r ia l
8 . . . . . . . . . . . . . . . . . .
T h e life o f a b u s in e s s c a n b e d iv id e d in t o a r t i f ic ia l s e g m e n ts o f t i m e .
s h o u ld c o n li r m o r c o r r e c t p r io r e x p e c t a t io n s .
7 . . . .
. .
. . . . .
. . . . . .
, .
A c c o u n t in g i n to r m a t io n s h o u ld h e lp u s e r s p r e d ic t fu t u r e e v e n t s , a n d
6 . .
, Ą s s e ts a r e r e c o r d e d a n d r e p o ï ï e d a t o r ig in a l p u r c h a s e p r ic e .
5 . .
. . . . . .
. . . . . . . .
A c o m p a n y '
s u s e o i th e s a m e a c c o u n t in g p r in c ip le s fr o m y e a r t o y e a r .
t h a t u s e r s v N g a in h ·
u m h a \ i n g t h e i n b r m a n a v a b k .
T h ť c o s t to p r o \ i d i n to r m a t io n s h o u lc l b e m ť ig h e d a g a i n s t t h e b e n e ĺ i t 4 .
3 . . .
. ' " _ . . . . . . P r s u n l l tľ a n s a c t iu n \ a r e n o t m i x e Ĺl w i l h t h e c o m p a n v
'
s t r a n s a c t i o n s .
2 . ,
· \c c o u n t in g i n lo m n a l 1f J n m u s t b e compltc , n e u t r a l , a n d lıe e r r o m e r r o r .
c la l s t a t e m e n t s .
1 . it e m s n o i e a s \l. uuaniłid in U ( , l l H 1 t e r m s a r e n o t r e p o r t e d i n t h e ĺ �� i n a
M a t h e a c } . i t e m a b o v e v . ; [ : J U . ' -
. ï p ti n ł. ��i o
E c u n o m ic e m tv u S S ' r p t ıo n C u , r c o n s Į ï a i n t
T\ t ü f le t ì l n i . . i ı m . p io n A l a t e i n lit ,,
C o n s ī ' a . T u ;l l i s l o s u r e p ľ i n c i p l(.
C o m , w a
'
. . ï i \ ı h t o ı i c a : c o s t ilľ injplc
F a te: ' a ¢J(.n c ( . n c c r n assurJ]li.n
R , FeriĄicıīv a s s u ın p t Į . 1 1
【L 0 7 1 K
t h Ľ F A P . L -
_
d p
, C C o u n T in g s La d a ľ d , . COn'ť ï ,ı
' " ıt l p r
·
ŕ r H
-
i p
le s
(c ) \ . \ to r e a c Į i y i = r n n d c o m m e n t a n Į h Ľ c h a n g e s
(b '
.
. : . A u o a d d c b [ ' o a > q e t » l a t i ü l n T eachycar,mlĹl)mment.nlhe
i İ F e 2 0 1 4 . C o m m e g : n h e , ļ i t i ť ľ e n c e \ n t h e ı a i L h l -
Į h e t w o c o m p a n iv s
c in . , '
. P n m a f , c o m p
e t į t o r , V a t r l C o ľ p r . . '
D t i o n , h a d e a r n in g · p ť ľ s h a r e o t
(a ) C o m J t e e ľ i n g s p e r s h a r e fo r 2 0 ] 4 . . N U 2 0 1 3 fo ľ H L. n q e r , a n Ĺ l c o m m e n t o n t h c
E x e r c is e s 7 7
Scanned by CamScanner
l
, y X
sc m e c · cc nu e
n a u
H 7 2 0
u m P a a w 4 5 0 0 0
In tc r c s r c \ IX · [ ı w
7 8 0
U ť 41ı' " a l l u n c \
p e n s e
O l U 0
łı : · Į r r u H e c c \ W n .
8 2 , 4 0 0
L . ı r ıJ I I , 8 4 0
l ų u ıp m Ľ n t 1
, 2 0 0
C J . h 1 2 . 0 0 0
B łııl. ıın n
. C 1 »
Į ı 11 14 lrn , u l u a l
H Ľ m n [ \ L \ ı D n n a v a n C o . i t 1 1 , . I w r
L q n l c w l ıc m s a r p t a L e n ıl . . 1 1 1 i h ť
Plvpaı l h e a S h C L i m e n o n u l ·l tah.lłıd h . i ıa n c c \ h c e l ï h [ l n F ıh ť i t e m s 1 n p
】 -
ti pt '
In x t n t c r i o ï ts
In ţ c n to n ł
, 2 1 n l Į l1ııiıLIms
( . . . rd m ] l 3 9 8 4
\ . -
, 1 u n t s ı Ę c e i\ a b Į e
L a n .t h l Ų Į ľ . l . il厂
B u ild in g s P r ľ r u ıd \ n s u l l n c ť S Ï . hc n
c Ja s s . Rlie d ln ıa n ť e s h e a t ŁJ H c n z ( X P a n \ l3 Ħ1 o u s lo r k e t c h u p . ]l n d t n h e r l in e lo o d p ıT x i u c t s - tlu ,
PHPanasstnsemonofa ı 2 4 M p p o se h ť rn H m ·
in e m , n n a u o n n n Į h n u x a n o l d u l l a r n h a v a l
o r th e ir lıq lır , ! tr \
p r e m th t. A s s e ts s e c tio n - 1 a c l . 1 . " \ r ť u h a b n c c t h e e t , l is t i n p t h ť c u īr e n t a s w ı \
Ą . lJmular ť , 1 U ť p
æ c ta t i o n - h tn l. I ln e \ 1 2 7 9 5
D ť . T m h ľ l n 1 5 l h D
ť h t ın \ ť \ t m e n t \ ( \ h n r t - t e r ml o te s n c e n a b l ť
J u ť Į, ť ï o ıT Ą ľ , o u n t s
Ï ť C t ï \ J h l c
: I. rf ı
n w m n n B u r lt! i n g \� a s w ls w ıu m o f b c ım tc r l o 3 1 P
a t e n lh D r n . n c u - ı. A n d p
r r p
a ı . ¡ l i h ť B c c n g m ? · \ h . \ b
n v , .
. Htcï , J l l J[lal\ J r ť i n
rm lıio n \ . )
. . N ıl n l r e c
e l ť a h l ť
R e ta in r J e a r n n g M v e n
w 'In c o m e m x ť
'
p a \ a h ł t
Ł:n e a !
·
n c d v ıle b r c v ( n u c:ţ t b T
-
I J . Ĵ n
J \ \ J , ĺ 1 1 \ a h
lť L · quıprnt'"t
łL łlJ i p m e n t
A Ľ L .
, l ï T ı L ı
la lL ' d Uprecllll.. .
P r , · r U IJ . " + \ e r l ls
r n y ― ―
c n m ï ı1 [ + rr \ t
f )L · k
1 , p h n
·
I H a s Æ c a w , n · N
, J i n
. Ï
n Lh p . R v a
t ıť
rre n h In Jbo l¢ıJ ¢ ,
þ r n
ın . \ tr n ť ıiu n . \ łìn . F n
\ - l .
l
ť iûs w h ß n n , J . u m n m
ł. I . n ·
· m
.
· 1l m ·
m W ,
7 8 c h ıp te r 2 A F u r t h e
r L o o k a l F
n a n e ı a
r S t a t
e r rı e
n t s
Scanned by CamScanner U c n m
p u t e ı h c c u r r e n t r a
m a n d d ih t to a s h ť t s r a m .
(h ) P r ť p a r e
a c la h h i f i c d b a la n c e h h
c e t a t J u l y
3 1 .
C o r p o r a t io
n d jd n o t i s s u e a n v n e
w s r o c k d u r in g l h Ľ y e a
: '
. . '" ) m e s m w ' ' " n d ' ' " . '" d ' ' " 1 i''" '" 1 e n t ĺ o r t h c , c a t
·
. B a r f ie ld
\l0 1 , 3, 4 ), AP
P n ' i
t a l ,
· î ilıaııul s ıa te n re izts .
R[aincd earnings (b t ·
g in n in g o r t h ( \ c a r ) 3 4 , 0 0 0
D e p r e c i a t io n e x p c
n s c u 4
, 0 0 0 D iv id e n d s
4 , 0 0 0 A c c u m u la te d depreciationquipment
6 , 0 0 0 A c c o u n t s r e c e iv a b
le 9 , 7 8 0
C a s h 2 9 , 2 0 0
C o m m o n s t o c k 1 6 , 0 0 0
N o te s p a y a b le ( d u e in 2 0 1 7 )
1 , 8 0 0 R e n t r e v e n u e
8 , 5 0 0 S c ıv ic e r e v e n u e
6 6 , 1 0 0
A c c o u n ts p a y a b ļ e
4 , 10 0 E q u ip m e n t
1 8 , 5 0 0 S u p p lie s \ x p
e n s e , 1 5 , 6 0 0
S a ļ a t ·
ie s a n d w a g e s e x p L '
n s e , 5 7 , 5 0 0
S a la r ie s a n d w a g e s p a y a b le $ 2 , 0 8 0
2 0 14 .
E 2 - 8 T h e s e f in a n c ia l s t a te m e n t it e m s a r e lo r B a r f ie lđ C u l
·
p o r a t io n a t c a ī ·
e n , 1 , J u ly 3 1 ,
d u r i n g t h e y e a ! -
. H o w w o u ld t h is a f ĺ Ľ c Į y o u r c a lc u la Į io n in p a rı ( a ) ?
(c ) S u p p o s e t h e c o m p a n y h a d p a id
d iv id e n d s o n ptĺ ť ıTcd x to c k a n Ĺl o n c o m m o n s to c k [o 2 0 1 4 ?
(b ) B a s e d o n y o u r l -
in d in g s a b o v e , h o w d id t h e c o m
p a n
'
s p
ľ a ĺ ita b ilit c h a n g e t '
r o m 2 0 1 3 (a ) W h a t w a s t h e c o m p a n y
'
s earnings p e r s h a r e ío r e a c h y e a r ? In s tr u c t i o n s
T h e r e w e r e 7 3 , 1 3 9 , 0 0 0 s h a r e s o u t s t a n d in g a t t h e e n d o f 2 0 1 2
P r e f e m e d d iv id e n d s 0 0 -
S h a r e s o u ts t a n d in g a t e a r -
e n d 6 4 , 5 0 7 , 0 0 0 6 6 , 2 8 2 , 0 0 0
S h a r e in f o r m a t io n
T o t a l a s s e ts 8 5 5 , 3 3 8 8 3 8 , 0 7 8
N e t in c o m e ( lo s s ) 6 6 , 1 7 6 5 4 , 5 8 7
N e t s a le s $ 1 , 1 1 7 , 2 0 4 $ 1 , 1 2 4 , 5 9 1
2 0 .
14 . _
2 0 1 3
p ľu î ì ra b ili r > '
r a z i n .
y e a r s 2 0 1 4 a n d 2 0 1 3 . (D o lla r s a r e in t h o u s a n d s , e x c e p t s h a r e in t '
o r m a t io n . )
(Lo 2), A p
E 2 - 7 S u p p o s e t h e fo llo w i n g in fo r m a t io n is a v a ila b le fo r C a lla w a v G u lt C u m p m v fo r t h e C o ll ıp l tle
tıIıLI i rlt ť r ì} li ı
P r e p a r e a c la s s if ie d b a la n c e s h e e t in g o o d F o r n a s o í D e c e m b e r 3 1 , 2 0 ] 4 .
ĺ n s tın c t io n s
Invenu ų 1 , 2 0 2 C a s h 1 , 1 8 2 A c c o u n t s r e c e i v a b le 1 , 8 2 3
In c o m e l a w s p a y a b le 1 2 8 R e ta in e d e a r n i n g s 6 , 8 9 6
D e b t in v e s t m e n t s ( s h o r t - t e r m ) 1 , 7 4 3 N o t e s p a y a b le ( lo n g - te r m ) B 1 0
S to c k in v e s t m e n t s ( lo n g -
t e l 7 n ) 6 3 7 p a te n t s 2 , 2 10
E q u ip m e n t 6 , 7 0 5 A c c o u n ts p a y a b le I , 4 5 9
P r e p a id r e n t 1 6 4 e q u ip m e n t 5 3 , 5 4 7
C o m m o n s to c k $ 2 , 8 2 6 A c c u m u la te d d e p r e c iŁtt io n
-
(LD 1), *P
T e x a s h w u w n e m , . A H d o H a ľ s a 1. e in m iH n s . ,
' I .
E 2 - 6 S u p p o s e t h c fo llo w in g ite m s w e r e ta k e n f l
·
u l n t h c 2 0 1 4 1 '
in a n c ia l s ta te m e n ts u l p r t '
p t ı r e a ľ ì t ı \ , t lia l b a ìť ırk ť
in 2 0 1 5 .
P ıť p a r e a c la s s i l ie d b a la n c e s h e e t . A s s Lï ın e t h a t $ 1 3 , 6 o o o l th c n o t e paahlc w ill h ť p a iĹl
ï n s tn łc t io n s
E x e r c is e s 7 9
Scanned by CamScanner
S ıu d c m C n m p a n in n s i t e t o a c c e s s E x ť t i x e S c t B a n d C h a l le n g e
E x e r Ľ iw s .
v ih it t h ť b o o k l c c m i p a n io n w b x i t e , a t w w w
w i l e y
. c o m /c o lle g _ m e l . a n d c h n n s c t h e
C h a lle n g e E x e r c is e s
E x e r c is e s S e t B a n d
u iw u x s w h a t t h Ľ c o m p a n y ×h u u ld h a v e d o n e .
In e a c h h it u a t io n , i d c n t ib '
t h e a s s u m p Į io n o r p r in c ip lc t h a t h a s b e e n \ iu la te d , i ľ a n , a n d In s t r u c t io n s
th e y e a r ( a 5 4 - w e e k c a r ). P r e v io u s y e a r s n E r e
5 2 w e e k s .
(c ) G a H ia C o . w a n t e d to m a k e ils 2 0 1 4 in c o m e lo o k b e tte r , 5 o i t a d d e d 2 m o r e w e t k s to
c h a r g e d it to h is e x p ( n s e
a c c o u n t .
(h ) T h e p r e s id e n t o f G a r c ia C o . , S a l G a r c ia , p u r c h a s e d a t ıu c k Í o r p e r s o n a l u s e a n d
(L 0 7 j e
o r p li )k ip ıť t ï lu t ) ï u , h ť ť l ı
(a ) R e p o r t e d a t it s f a ir v a lu e o r $ 2 6 0 , 0 0 0 m e r c h a n d i s e i n v e n l o ï T w i t h a c o s t o r 52 0 8 , 0 0 0
v i u t u ıť d .
E 2 - ]3 G a r c ia C o . H a d th r e e m a jo r b u s in e s s t r a n s a c t io n s d u ľ in g 2 0 1 4 . / J . rın
l Ĺ ı/ łr a s s tłłt t
p ıı' "
m a k e a d i[le r e n c e to fin a n c ia l s ta te m e n t u s e r s .
. _ _ . . . . (ĺ ) D ic ta te s t h a t c o m p a n ie s s h o u ld d is c lo s e a ¡l c i t u m s t a n c e s a n d e v e n ts t h a t . . . .
· . . . . .
(e ) M e a s u r e m e n t b a s is u s e d w h e n a r e lia b le e s t im a t e o t fa ir \ a lu e is n o t a v a ila b le . - . _ . . . _
(d ) S e p a r a te s f in a n c ia l in ĺ o ır n a tio n in to t im e p e r io d s fü r 1. E p o r t in g p u r p o s e s . p e r f o r m a n c e .
- . _ . . _ _ (c ) A s s u m e s t h a t t h e d o lla r is t h e "
m e a s u r i n g
s t i c k "
u s e d to r e p o r t o n ĺ in a n c in l
m a in ta in e d .
. (b ) In d ic a te s t h a t p e r s o n a l a n d b u s in e s s r e c o r ·
d - k e e p in g s h o u ld b e s c p a m t ť l (, V o t e D o n o t u s E t h e h i s t o r i c a l c o s t p r i n c i p i e . )
, _ . _ (a ) I s t h e r a t io n a le ío r w h y p la n t a s s e ts a r e n o t 1. E p o n e d a t liq u id a t io n v a lu e .
n o t u s e a n u m b e r m o r e t h a n o n c e .
Id e n t iĺ y b v n u m b e r t h e a c c o u n t in g a s s u m p t io n o r p r in c ip le t h a t is d e h c r i b c d b e lo w . D o
In s tr u c t io n s
3 . M o n e ta ry u n it a s s u m p t io n . E c o n o m ic e n t i t y a s s u m p t io n .
2 . G o in r c o n c e in a s s u m p t io n . 5 . H is t o r ic a l c o s t p r in c ip le . (LO î , K
ı. F u ll d is c lo s u r e p r in c ip le 4 . p e r io d ic ily a s s u m p t io n . A s s t l r l ı
/
T ı r o n s t ı n : t p n rıť rp tť :
E 2 - ı 2 P r e s e n te : 1 b e l o w a r e t h c a s s u m p
l i H m s a n d p
r i n c i p
l e s d i s c u s w d i n t h i s c h a p t e r . I t t. R ï ır/ v a r c o u ' " n <
p r o v id e d b y u p \ r a t in g a c [ iv i l ic s , a n d h n w a n y d Ľ ĺ iĽ iĽ n c y w o u ld b c m e t .
m D Ń c u s s A n c r n E a g l e a h ih w t o łin a n c e iH in v c M m e n t a c M · M c m h n e t Ľ h
(c ) D is c u s s A m e r ic a n E a g
ıť '
s s o ]v Ľ n c y in 2 0 1 4 v c I s u s 2 0 1 3 .
(d ) C a lc u la t e ! h c r r e c u a s h n o \ ť f o r e a c h y
ť a r .
(c ) C a lc u la te t h c d Ľ b t t o a s s e ts r a t io ım -
e a c h y l ľ .
(b ) C a lc u la te e a r n i n g p c r -
s h a r e ím · e a c h c a r
(a ) C a lc u la te t h e c L ılT c n t r a t in h n ·
e a c h y e a r ,
P C r m r m e a c h n r ï h c ĺ n llo w i n g .
ï n s tn łc t io n s
W ť ip h te d -
a v e r a g e s h a r e s o u t s t a n L Iin g 2 0 5 , ı 6 9 2 1 6 , 1 1 9
D iv iU Ľ n Ĺ ls p a id o n c o m m o n s tn Ľ k 8 2 , 1 9 4 8 0 , 7 9 6
C a p ita l e x p e n d itu r e s 2 6 1 , 3 3 5 2 5 0 , 4 0 7
N Ť Ï c a s h P n n id c L I h y o p c ï u t in g a ( t iv it ic \ 3 0 2 , I 9 . ļ 4 6 4 , 2 7 0
N c t in c o m e 1 7 9 , 0 6 ı 4 0 0 , 0 1 9
T ı) l a l l ia b il i t ie s ?i 5 4 , 6 4 5 5 2 7 , 2 16
C u n e n t h a h i M c m , 7 3 7 6 , 1 7 8
T o t a l a s s e t s I , 9 6 1 . 6 7 t i 1 , 8 6 7 , 6 8 0
( '
u r r e n t a s s e t s $ 9 2 1 . . 3 5 S l, 0 2 0 , 8 1 4
2 0 14 _
2 0 13 110 4 5 - łp
s o tv g n c y r a Eto s . r Jf A m e i i,
-
; 1 1 1 E a ! lľ ( ) ï l r f it t c n . TA II d ( ılla ı \ a ].c in l ııo u s a n Ĺ l\ . )
1 2 - I l S u p p o s e lh t · ľ o ]lo w i n
g d t l n w e r e t a k e n f m m t ï ıť 2 o ] 4 n n u 2 0 ı 7 f in a n ( in l s t a te m e n ts c , m lm ,f l e
. r łc / , H f ť r ı
' " /
E x e r c is e s 8 1
Scanned by CamScanner
o N r a t i n g e x P c n s e s ( in c lu d in
g i n c o rn ť t a x c s )
i C o s t o f
g u o d s s o ld
C u r r e n t h a h ih ü e s
L ia b ilit ie s a n d S to c k h o ld e r s '
E q u ity $ 6 8 5 , 00 1ì
T o ta l a s s e ts 5 1 0
, 0 0 0 4 7 0 , 0 0 n
P r u p c m , p la n t , a n d e
q u i
p m e n t (n e t )
6 2 , 0 0 0 6 0 , 0 0 o
L u n g
-
t e r m in \ Ľ s t m e n t s 9 0 , 0 0 0 7 3 , 0 0 0
O th e r c u r r e n t a s s e ts 7 0 , 0 0 0 6 2 , 00 0
: :. . B ]. . ( n e t ) $ 2 8 , 0 0 0 5 2 0 . 0 00 A s s e ts
2 0 1 4 2 0 1 3
D e c e m b e r 3 1
B a la n c e S h e e t s
S A D E C K I C O R P O R A T IO N (L0 2 4 5 , * P
p . . łi r . !, t l r n r a i t. .
/[q u ,d ,r \ , v , [ v e n c ) ' ' " / p r c w n lc d h e r e a n d o n th e n e x t p a g e .
Ĺ '
. ' "
p u f M t i . . d m re lT n e t p 2
- ń \ c o n d e n s e d b a la n c e s h e e t a n d in c o m e s ta te m e n t d a t a f o r S a d e c k i C o r p
o r a t io n a r e
a n d p r cJí ita b il iıv
.
(b ) L '
ing w u r c a lc u la t io n s fr o m p a r t (a ) , d is c u s s c h a n g
e s fr o m 2 0 1 3 in liq u id i ty , s o lv c n c \ ,
(ľ ) E a J ·
n in g s p e r s h a r e . (2 0 13 : 5 3 . 15 )
(i \ ) D e b t to a s s e t s r a t io . (20 13 : 3
-
) ţ iii) F r e e c a s h flo \ ť . (20 1 3 : 5
4 8 , 7 00 ) (ji) C u rT c n t r a t io . (2 0 13
: 1 . 6 5 : 1 ) (i) W rir k in g c a p ita
l . (20 13 : S 1 6 0 , 500 )
fa r c o m p a r a t iv e p u r p
o s e s . ) (a ) c o m p u te t
h e tu llo w in g \ a lu e s a
n d r a t i o s fu f
2 0 1 4 . (W e p r o v id e t
h e r e s u lts f r o m 2 ri ;
w a s 5 3 1 , oo o . T h e a r e r a g
e n u m b e r o F s
h a r e s o u ts
ta n d i n g
d u r i n g t h e y
e a r w a s 5 o , o o o .A d d itio n a l in fo r m a t io n : T
h e n e t c a s
h p r o v id
e d b v o p
e r a t i n g
a c t i v i t i e s f o r 2 0 1 4 w a s
T o ta l s to c k h o l
d e r s
'
e q u i l!
'R e ta in e d e a r n
in g s
C o m m o n s to c
k S to c k h o l
d e rs
'
e q u it!
'
Tota h a b ih h e
s B o n d s p
a \ a b le
T u h J c u n r
n t habnit
A c c o u n t P
a ť a b le
, b l c
2 0 0 . 0 0 0
C u n r n t h a h
M tic s
1 9 5 , 50 0
L ia w i e s a
n d . ľ 3 5 , 5 0 0 s t e g
e @ M c h a p tr r 2
A F u r th e r L o o
k a t F in a n
c ia l s t
a te m
e n t§
Scanned by CamScanner
ht Jw t o ld h c r ıh a t ıh c c o m p a n y m u s t p u t t o g e t h e r a r e p o r t t o p rť x e n t t o p o l e n f ia l i n v e s t o r s .
b r t h e c o m p a n y to p ı o c e c d M '
h h d e v e lo p m e n t M a n e w h c a h h c a r e p r o d u c t . S u c s a id t h m h c L 0 6 h , E
e r s U ĺ th c b u Ĥ n e Æ a r e tr y in g m s e c u r e n e w s o u r c e s n r h n a n c in
g m
· h k h a r e n e e d e d in n ľ d c ı Ą M a n ť ı, '
w r h
w .
� e n c e a n d h a \ j u l t ×ta ıl Ľ
d w o r k in g w it h a b io tc c h n o lo g v c o m p a
n . S u c te lls y
o u t h ü l t h c o w n - m h l , Hmbrtıılw ľ /T,w c / , T i . . f i, '
P 2 - 8 A A ĺ r ie n d o f y o u r s , S u e Ya e g e r e c e n t ly c o m p le te d a n u n d e r g r a d u a te Ĺlc p r ·
e c in x c i- (-t) m n ıe ızı o lı ıh ť r , b h '
, ï ı \
·
ľ ·
{n C o m p a r e t h e liq u id ity a n d s o lv e n c y o r
t h e ıw o c o m p a n ie s .
(e ) E a r n in g s p e r s h a r e .
(山 F r e e c a s h n o m
(c ) D e b t to a s s e ts r a t io .
(b ) C u r r e n t r a t io .
(a ) W o r k in g c a p ita l .
F o r e a c h c o m p a n y , c o m p u t e t h e s e v a lu e s a n d r a t io s .
In s t r ıtc t i o n s
A v e r a g
e s h a r e s o u ts t a n d in g ( m illio n s ) 7 7 4 3 , 9 5 1
D iv id e n d s d e c la r e d a n d p a id o n c o m m o n s to c k $ 4 6 5 $ 3 , 7 4 6
C a s h p a id r o r c a p ita l e x p e n d it u r e s $ 3 , 5 4 7 $ I I , 4 9 9
N e t c a s h p r o v id Ľ d b y o p e r a t in g a c t iv i t
ie s $ 4 , 4 3 0 $2 3 , 1 4 7
T o ta l lia b ilit ie s a n d s to c k h o ld e r s '
e q
u i t y $4 4 , 1 0 6 $ 16 3 , 4 2 9
T o ta l s to c k h o ld e r s '
e q
u i t \ 1 3 , 7 1 2 6 5 , 2 8 5
L o n g - te r m lia b ilit ie s 1 9 , 8 8 2 4 2 , 7 5 4
C u r r e n t l ia b ili t ie s $ 1 0 , 5 1 2 $ 5 5 , 3 9 0
T o ta l a s s e t s $ 4 4 , 1 0 6 $ 16 3 , 4 2 9
N o n c u r r e n t a s s e ts 2 6 , 6 1 8 1 1 4 , 4 8 0
C u ïr e n t a s s e t s $ 1 7 , 4 8 8 $ 4 8 , 9 4 9
B a la n c e S h e e t D a t a ( E n d o f Y e a r )
T a r g
e t W a l - M a r t
N e t in c o m e $ 2 , 2 1 4 $ 13 , 4 0 0
1 , 3 2 2 7 , 1 4 5In c o m e t a x e s
O th e r in c o m e 2 8 4 , 2 1 3
In te r e s t e x p e n s e 8 9 4 2 , 1 0 3
S e llin g a n d a d m in is t r a t iv e e x p e n s e s 1 6 , 3 8 9 7 6 , 6 5 1
C o s t o í g o o d s s o ld 4 4 , 1 5 7 3 0 6 , 1 5 8
N e t s a le s $ 6 4 , 9 4 8 $4 0 1 , 2 4 4
In c o m e S t a t e m e n t D a t a f o r Y e a r
3 1 4 4 W 3 1 1 1
T a r g e t (しロ 2 . 4, 5), A P
a n d f r o n a b i
s ta te m e n t s o F e a c h c o m p a n y
W a l - M a r t c o n tp a n ie .
Ç .
h e r e . A H d o H a r s a r e in m M o n s . S u p p o s e t h e d a t a w e r e t a k e n f r o m t h e 2 0 1 4 h n a n c ia l c o m p a r e
, H Ņ v e n q , P 2 - 7 A S e le c te d f in a n c ia l d a ta o f t w o c o m p e t ito r s , T a r g e t a n d W a ı
- M a r l , a r e p ] e s e n t e d C o n ıp u te r a t io s a r? d
in fin a n c ia l p o s it io n a n d o p e r a t in g r e s u ļ [s h o m 2 0 ı 3 to 2 0 ı 4 o f S a d p c k i C o r p o r a
t io n .
(ł1 - B a s e d o n t h e r a t io s c a lc u la te d , d is c u s s b r ie fly t h e im p r o v e m e n t o r la c k t h e r e o f
(e ) F r e e c a s h f lo w m D e b t m a s s e ts r a m . (c ) C u m e n t r a t io . (b ) W o r k in g c a p ita l . (a ) E a t
-
n in g s p e r s h a r e .
C o m p u te t h e s e v a lu e s a n d r a t io s fo r 2 0 1 3 a n d 2 0 1 4 .
In s tn łc t i o n s
A v e l ·
a g e n u m b e r o f s h a r e s o u ts ta n ctin g 3 3 , 0 0 0 3 0 , 0 0
0
D iv id e n d s p a id $ 2 0 , 0 0
0 $ 15 , 0 0 0 C a s h u s e d fo r c a p ita l e x p e n d i tu r e s $ 4 5 , 0 0
0 $3 8 , 0 0 0 N e t c a s h p r o v id e d b y o w
·
m t in g a c t iv it ie s $ 8 2 , 0 0 0 $ 5 6 , 0 0 0
A d d itio n a l in fo r m a t io n
P r o b le m s S e t A 8 5
Scanned by CamScanner
声
B o x - r ci rel e yo u r ńn a l an s w e r s wh e n do i ng rat ios (PA 6 & A. P. # 1 )�
o F a ilu r e to d o s o w ill r e s u lt in p o in t r e d u c t io n !
S h o w yo u r wo r k/ ca l cu l at ion s for ra t io qu e s t ion s (PA 6 & A. P. # 1)�
* D o F in a n c ia l S ta te m e n ts o n r e g u la r p a p e r (d o n o t u s e journal p a p e r)
P r ob l em s in s h o u l d be do n e in CO L O R ! �
E tc .
, o
n t he ba c k of thi s ha n d o u t �
o Earnings P e r s h a r e o F r e e C a s h F lo w
o D e b t to A s s e ts R a tio
o C tu T e n t R a tio
o W o r k in g C a p ita l
th e f o llo w in g fo r 2 0 1 1
R e p o r t lo c a te d in A p p e n d ix A ofyoĽ te x t, c a lc u la te A d d i tion a l Pr o b l em #1 : Us i ng To o t si e Ro l l'
s
A n n u a l �
P A 6 , p g s 84 -
8 5�
E 1 2, p g 81 �
, p g s 7 8 -
7 9 �
E 2 , p g 78 �
D u e F r id cły , S e p te m b e r 1 8
ĺl ÐM te r 2 H o m e w o
團
Scanned by CamScanner
y e a r s . C o m p u te th e n e w c u r r e n t r a tio a n d d e b t - to - a s s e ts r a t io g iv e n th is in fo r m a t io n .
(c ) S u p p o s e S h a d y C o r p o r a t io n r e c e iv e s a lo a n fr o m t h e b a n k fo r $ 1 7 m illio n d u e in 3
(b ) C o m p u te th e c u r r e n t r a t io a n d d e b t - to - a s s e ts r a tio .
s h e e t fo r th e q u a r te r .
(a ) P r e p a r e a n in c o m e s ta te m e n t , r e t a in e d earnings s ta te m e n t , a n d a c la s s if ie d b a la n c e
In s t r u c t io n s
N o te s p a y a b le (d u e in 2 0 1 9 ) 2 3 , 15 0
C o m m o n s to c k 3 4 , 9 2 5
A c c u m u la te d d e p r e c ia t io n -
e q u ip m e n t 1 0 , 5 0 0
S u p p lie s 6 , 15 0
R e n t r e v e n u e 1 4 , 8 7 5
C a s h 7 1 , 10 0
S e r v ic e r e v e n u e 1 1 5 , 6 7 5
A c c o u n ts re c e iv a b le 1 7 , 1 15
A c c o u n ts p a y a b le 7 , 17 5
E q u ip m e n t 3 2 , 3 7 5
D iv id e n d s 7 , 7 7 5
S u p p
lie s e x p e n s e 2 7 , 3 0 0
D e p r e c ia t io n e x p e n s e
- e q u ip m e n t 7 , 0 0 0
S a la r ie s e x p e n s e 1 0 0 , 6 2 5
R e ta in e d earnings (b e g in n in g o f p e r i o d ) 5 9 , 5 o 0
S a la r ie s p a y a b le $ 3 , 6 4 0
a t q u a r te r e n d e d . S e p te m b e r 3 0 , 2 0 15 (a ll a m o u n ts a r e in m illio n s )
A d d itio n a l P r o b le m # 2 T h e s e f in a n c ia l s ta te m e n t ite m s a r e fo r S h a d y C o r p o r a t io n
昏 ヘ .
