Shamrock Corporation was formed 5 years ago through a public subscription of common stock. Daniel Brown, who owns 15% of the common stock, was one of the organizers of Shamrock and is its current president. The company has been successful, but it currently is experiencing a shortage of funds. On June 10, 2018, Daniel Brown approached the Topeka National Bank, asking for a 24-month extension on two $35,150 notes, which are due on June 30, 2018, and September 30, 2018. Another note of $5,990 is due on March 31, 2019, but he expects no difficulty in paying this note on its due date. Brown explained that Shamrock’s cash flow problems are due primarily to the company’s desire to finance a $302,830 plant expansion over the next 2 fiscal years through internally generated funds. The commercial loan officer of Topeka National Bank requested the following financial reports for the last 2 fiscal years. SHAMROCK CORPORATION BALANCE SHEET MARCH 31 Assets 2018 2017 Cash $18,160 $12,510 Notes receivable 147,630 131,480 Accounts receivable (net) 131,500 125,740 Inventories (at cost) 104,010 49,720 Plant & equipment (net of depreciation) 1,445,080 1,423,170 Total assets $1,846,380 $1,742,620 Liabilities and Owners’ Equity Accounts payable $79,000 $90,630 Notes payable 75,300 61,680 Accrued liabilities 18,710 13,720 Common stock (130,000 shares, $10 par) 1,287,300 1,296,480 Retained earningsa 386,070 280,110 Total liabilities and stockholders’ equity $1,846,380 $1,742,620 aCash dividends were paid at the rate of $1 per share in fiscal year 2017 and $2 per share in fiscal year 2018. SHAMROCK CORPORATION INCOME STATEMENT FOR THE FISCAL YEARS ENDED MARCH 31 2018 2017 Sales revenue $3,010,300 $2,703,670 Cost of goods solda 1,545,260 1,433,530 Gross margin 1,465,040 1,270,140 Operating expenses 864,330 779,210 Income before income taxes 600,710 490,930 Income taxes (40%) 240,284 196,372 Net income $360,426 $294,558 aDepreciation charges on the plant and equipment of $99,620 and $101,910 for fiscal years ended March 31, 2017 and 2018, respectively, are included in cost of goods sold. (a) Compute the following items for Shamrock Corporation. (1) Current ratio for fiscal years 2017 and 2018.
Shamrock Corporation was formed 5 years ago through a public subscription of common stock. Daniel Brown, who owns 15% of the common stock, was one of the organizers of Shamrock and is its current president. The company has been successful, but it currently is experiencing a shortage of funds. On June 10, 2018, Daniel Brown approached the Topeka National Bank, asking for a 24-month extension on two $35,150 notes, which are due on June 30, 2018, and September 30, 2018. Another note of $5,990 is due on March 31, 2019, but he expects no difficulty in paying this note on its due date. Brown explained that Shamrock’s cash flow problems are due primarily to the company’s desire to finance a $302,830 plant expansion over the next 2 fiscal years through internally generated funds.
The commercial loan officer of Topeka National Bank requested the following financial reports for the last 2 fiscal years.
|
SHAMROCK CORPORATION |
||||
|
Assets |
2018 |
2017 |
||
|
Cash |
$18,160 |
$12,510 |
||
|
Notes receivable |
147,630 |
131,480 |
||
|
|
131,500 |
125,740 |
||
|
Inventories (at cost) |
104,010 |
49,720 |
||
|
Plant & equipment (net of |
1,445,080 |
1,423,170 |
||
|
Total assets |
$1,846,380 |
$1,742,620 |
||
|
|
||||
|
Liabilities and Owners’ Equity |
||||
|
Accounts payable |
$79,000 |
$90,630 |
||
|
Notes payable |
75,300 |
61,680 |
||
|
Accrued liabilities |
18,710 |
13,720 |
||
|
Common stock (130,000 shares, $10 par) |
1,287,300 |
1,296,480 |
||
|
Retained earningsa |
386,070 |
280,110 |
||
|
Total liabilities and |
$1,846,380 |
$1,742,620 |
||
|
|
||||
|
aCash dividends were paid at the rate of $1 per share in fiscal year 2017 and $2 per share in fiscal year 2018. |
|
SHAMROCK CORPORATION |
||||
|
2018 |
2017 |
|||
|
Sales revenue |
$3,010,300 |
$2,703,670 |
||
|
Cost of goods solda |
1,545,260 |
1,433,530 |
||
|
Gross margin |
1,465,040 |
1,270,140 |
||
|
Operating expenses |
864,330 |
779,210 |
||
|
Income before income taxes |
600,710 |
490,930 |
||
|
Income taxes (40%) |
240,284 |
196,372 |
||
|
Net income |
$360,426 |
$294,558 |
||
|
|
||||
|
aDepreciation charges on the plant and equipment of $99,620 and $101,910 for fiscal years ended March 31, 2017 and 2018, respectively, are included in cost of goods sold. |
(a) Compute the following items for Shamrock Corporation.
|
(1) |
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
