(a)
Income statement shows that how much income and expense in the current a calendar or financial year.
Balance sheet shows that what is the position of the company in a particular date. Balance sheet also shows that the how much company has
To discuss:
Determine how much the Twisted’s company sale, net income and assets have grown during last in 3 years.
Answer to Problem 88PSB
This table shows that the change in the last 3 year in different item
Particular | 2019 | 2017 | Total change |
Sale | 54922 | 42893 | 35526 |
Net income | 2285 | 1376 | 227 |
Total assets | 16347 | 12501 | 10492 |
Explanation of Solution
Shows this table for Last year 3 sale, net income and fixed year
Particular | 2019 | 2018 | 2017 |
Sale | 54922 | 42893 | 35526 |
Net income | 2285 | 1376 | 227 |
Total assets | 16347 | 12501 | 10492 |
(b)
Increase in assets means the company increases the production for the expand the business so that the company finance the find from the different source and use for the purchase of different kind of assets.
To discuss:
Explain how twisted has financed the increase in assets.
Answer to Problem 88PSB
The company has increases its assets from 2017 to 2019. In the 2017 company assets, only $10492 but these assets in 2019 is $16347. Company’s resource fund has two types only first one is
Explanation of Solution
Particular | 2019 | 2018 | 2017 |
Property plant | 4912 | 3541 | 2937 |
Other assets | 592 | 592 | 552 |
Common stock | 4367 | 4598 | 4725 |
Retain earning | 3169 | 1951 | 1255 |
(c)
In the liquidity there is two types of formula which on is
Current ratio shows that the relationship between current assets and current liabilities.
To compute:
Find the Twisted’s liquidate is adequate.
Answer to Problem 88PSB
As per the current ratio the company is able to pay the all short-term debt because the standard ratio of current ratio is 1:1, and in this question the current ratio is 1.23 which shows the goods ratio.
But as per the quick ratio the company needs to improve the assets because due to heavy inventory in the hands of company shows the negative effect for the company.
Explanation of Solution
Current ratio shows that the company ability to cover its short-term obligation with its current assets.
Current ratio =
Quick ratio =
Quick assets = Current assets − inventory − prepaid assets
= $10843 - $5673 =$5170
(Note: this data is related for 2019).
(d)
Interest expense means if company taking the loan amount from the outside the business then the company pay the interest on the particular debt. Interest expense shows in the income statement and this expense reduce the company profit.
To discuss:
Define why interest expense increase.
Answer to Problem 88PSB
Company has two source of funds for taking the loan amount.
Company has little increase the long-term loan but company increase the company increase the short-term note payable so that the company increase the interest expense which shows in the income statement.
Explanation of Solution
This table shows that the increase the different amount in last 3 years
Particular | 2019 | 2018 | 2017 |
Interest expense | 1356 | 863 | 622 |
Short-term notes payable | 4341 | 1731 | 463 |
Long-term debt | 3241 | 3234 | 3266 |
(e)
The company wants to increase the sale proportion then definitely the company’s increase the variable expense in the same proportion, and net profit increase as per their ratio.
To compute:
Twisted company increase the sale proportion then what effect in the net profit.
Answer to Problem 88PSB
The net income increase by the $3962.67
Twisted company
Income statement
Particular | 2020 ($) |
Sale (54922 +25% of 54922) | 68652.5 |
Cost of goods sold (32936 + 25% of 32936) | 41170 |
Gross margin | 27482.5 |
Other income | 397 |
Total income (A) | 27879.5 |
Selling and expense | 17857 |
Interest | 1356 |
Total cost (B) | 19213 |
Income before tax | 8666.5 |
Tax | 2418.82 |
Net income | 6247.67 |
Explanation of Solution
- Net income increase by the 25% of the last year.
- Other expense to same and other income also to be same.
- Cost of goods sold to be increase in the sale ratio as the sale increase.
Particular | 2020 ($) |
Sale (54922 +25% of 54922) | 68652.5 |
Cost of goods sold (32936 + 25% of 32936) | 41170 |
Gross margin | 27482.5 |
Other income | 397 |
Total income (A) | 27879.5 |
Selling and expense | 17857 |
Interest | 1356 |
Total cost (B) | 19213 |
Income before tax | 8666.5 |
Tax | 2418.82 |
Net income | 6247.67 |
(f)
Company wants that company increase the shareholder worth and also increase the company earning per share and also increase the production for increase the sale so increase the net income.
To discuss:
Company want increase the 25% assets by the support the increase the 25% sale and also company wants that the dividend paid to the shareholder 50% of net income, the how much company take borrow by the capital or any other sources.
Answer to Problem 88PSB
Company assets in 2019 = $16347
Company want increase the assets by 25% of $16347 = $4086.75
Company paid the dividend 50% of net profit = 50% of $6247.67
= $3123.83
Company require total fund from capital = $4086.75- $3123.83 = $962.92.
Explanation of Solution
The net income increase by the 2769.22
Twisted company
Income statement
Particular | 2020 ($) |
Sale (54922 +25% of 54922) | 68652.5 |
Cost of goods sold (32936 + 25% of 32936) | 41170 |
Gross margin | 27482.5 |
Other income | 397 |
Total income (A) | 27879.5 |
Selling and expense | 17857 |
Interest | 1356 |
Total cost (B) | 19213 |
Income before tax | 8666.5 |
Tax | 2418.82 |
Net income | 6247.67 |
Company assets in 2019 = $16347
Company want increase the assets by 25% of $16347 = $4086.75
Company paid the dividend 50% of net profit = 50% of $6247.67
= $3123.83
Company require total fund from capital = $4086.75- $3123.83 = $962.92.
Want to see more full solutions like this?
Chapter 12 Solutions
Cornerstones of Financial Accounting
- Mike Sanders is considering the purchase of Kepler Company, a firm specializing in the manufacture of office supplies. To be able to assess the financial capabilities of the company, Mike has been given the companys financial statements for the 2 most recent years. Required: Note: Round all answers to two decimal places. 1. Compute the following for each year: (a) return on assets, (b) return on stockholders equity, (c) earnings per share, (d) price-earnings ratio, (e) dividend yield, and (f ) dividend payout ratio. 2. CONCEPTUAL CONNECTION Based on the analysis in Requirement 1, would you invest in the common stock of Kepler?arrow_forwardSolvency and Profitability Trend Analysis (Graph Picture from A-D is on the buttom for references) Addai Company has provided the following comparative information: 20Y8 20Y7 20Y6 20Y5 20Y4 Net income $273,406 $367,976 $631,176 $884,000 $800,000 Interest expense 616,047 572,003 528,165 495,000 440,000 Income tax expense 31,749 53,560 106,720 160,000 200,000 Total assets (ending balance) 4,417,178 4,124,350 3,732,443 3,338,500 2,750,000 Total stockholders’ equity (ending balance) 3,706,557 3,433,152 3,065,176 2,434,000 1,550,000 Average total assets 4,270,764 3,928,396 3,535,472 3,044,250 2,475,000 Average total stockholders' equity 3,569,855 3,249,164 2,749,588 1,992,000 1,150,000 You have been asked to evaluate…arrow_forwardAssume that you are purchasing an investment and have decided to invest in a company in the digital phone business. You have narrowed the choice to Digitized Corp. and Very Network, Inc. and have assembled the following data. LOADING... (Click to view the income statement data.) Data Table Selected income statement data for the current year: Digitized Very Network Net Sales Revenue (all on credit) $418,290 $494,940 Cost of Goods Sold 210,000 256,000 Interest Expense 0 15,000 Net Income 62,000 70,000 (Click to view the balance sheet and market price data.) Data Table Selected balance sheet and market price data at the end of the current year: Digitized Very Network Current Assets: Cash $24,000 $21,000 Short-term Investments 42,000 19,000 Accounts Receivables, Net 36,000 46,000 Merchandise Inventory 67,000 98,000 Prepaid Expenses 22,000 18,000 Total…arrow_forward
- Following are financial statement numbers and ratios for Martin Corp. for the year ended December 31, Year 1. Total revenue (in millions) $47,248 Net operating profit margin (NOPM) 8.8% Net operating asset turnover (NOAT) 3.3 If we expected revenue growth of 3.5% in the next year, what would projected revenue be for Year 2? Select one: a. $47,248.0 b. $44,598.3 c. None of these are correct d. $48,901.7 e. $53,205.0arrow_forwardUsing this same data, create apro forma income statement fornext year using the followingassumptions: sales increase by5%, cost of goods sold increaseby 3%, SG&A increase by 7%,taxes and interest remain thesame. Sales are $5, 500, 000SG&A is $700, 000 Interest is $50, 000 Tax rate is 40% Cost ofGoods Sold is $4, 000, 000arrow_forwardAnswers in Excel so I can understand how all figures were calculated. The following tables contain financial statements for Dynastatics Corporation. Although the company has not been growing, it now plans to expand and will increase net fixed assets (i.e., assets net of depreciation) by $200,000 per year for the next 4 years, and it forecasts that the ratio of revenues to total assets will remain at 1.50. Annual depreciation is 20% of net fixed assets at the beginning of the year. Fixed costs are expected to remain at $94 and variable costs at 70% of revenue. The company’s policy is to pay out one-half of net income as dividends and to maintain a book debt ratio of 20% of total capital. 1. Produce an income statement for 2020. Assume that net working capital will equal 50% of fixed assets. 2. Produce a balance sheet for 2020. Assume that net working capital will equal 50% of fixed assets. 3. Now assume that the balancing item is debt and that no equity is to be issued. Prepare a…arrow_forward
- The balance sheet of Hidden Valley Farms reports total assets of $900,000 and $1,010,000 at the beginning and end of the year, respectively. The return on assets for the year is 10%. What is Hidden Valley's net income for the year? Multiple Choice $10,100,000. $9,550,000. $95,500. $101,000.arrow_forwardHey, I'm having problems trying to find the solution for e and f. can you guys help! Six Measures of Solvency or Profitability The following data were taken from the financial statements of Gates Inc. for the current fiscal year. Property, plant, and equipment (net) $3,200,000 Liabilities: Current liabilities $1,000,000 Mortgage note payable, 6%, issued 2005, due 2021 2,000,000 Total liabilities $3,000,000 Stockholders’ equity: Preferred $10 stock, $100 par (no change during year) $1,000,000 Common stock, $10 par (no change during year) 2,000,000 Retained earnings: Balance, beginning of year $1,570,000 Net income 930,000 $2,500,000 Preferred dividends $100,000 Common dividends 400,000 500,000 Balance, end of year 2,000,000 Total stockholders’ equity $5,000,000 Sales $18,900,000 Interest expense…arrow_forwardAssume the following sales data for a company:Current year$832,402 Preceding year608,082What is the percentage increase in sales from the preceding year to the current year? a.136.89% b.36.89% c.73.05% d.26.95% The relationship of $242,729 to $104,267, expressed as a ratio, is a.0.8 b.2.3 c.0.4 d.0.7arrow_forward
- I am not confident my EPS numbers are working, we need this to calculate the next questions, am I on the right track? Profitability Ratios Mike Sanders is considering the purchase of Kepler Company, a firm specializing in the manufacture of office supplies. To be able to assess the financial capabilities of the company, Mike has been given the company's financial statements for the 2 most recent years. Kepler Company Comparative Balance Sheets This Year Last Year Assets Current assets: Cash $ 50,000 $100,000 Accounts receivable, net 300,000 150,000 Inventory 600,000 400,000 Prepaid expenses 25,000 30,000 Total current assets $ 975,000 $680,000 Property and equipment, net 125,000 150,000 Total assets $1,100,000 $830,000 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 400,000 $290,000 Short-term notes payable 200,000 60,000 Total current liabilities $ 600,000 $350,000 Long-term…arrow_forwardJuroe Company provided the following income statement for last year: Juroes balance sheet as of December 31 last year showed total liabilities of 10,250,000, total equity of 6,150,000, and total assets of 16,400,000. Required: 1. Calculate the return on sales. (Note: Round the percent to two decimal places.) 2. CONCEPTUAL CONNECTION Briefly explain the meaning of the return on sales ratio, and comment on whether Juroes return on sales ratio appears appropriate.arrow_forwardGrammatico Company has just completed its third year of operations. The income statement is as follows: Selected information from the balance sheet is as follows: Required: Note: Round answers to two decimal places. 1. Compute the times-interest-earned ratio. 2. Compute the debt ratio. 3. CONCEPTUAL CONNECTION Assume that the lower quartile, median, and upper quartile values for debt and times-interest-earned ratios in Grammaticos industry are as follows: How does Grammatico compare with the industrial norms? Does it have too much debt?arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningManagerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubIntermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning