Balance Sheets as of December 31 2015 2014 Assets Cash and equivalents $ 14,000 $ 13,000 Accounts receivable 30,000 25,000 Inventories 28,125 21,000 $ 72,125 50,000 $122,125 Total current assets $ 59,000 Net plant and equipment 47,000 Total assets $106,000 Liabilities and Equity Accounts payable $ 10,800 $ 9,000 Accruals 7,600 6,000 Notes payable 6,700 5,150 Total current liabilities $ 25,100 $ 20,150 Long-term bonds 15,000 15,000 Total liabilities $ 40,100 $ 35,150 Common stock (5,000 shares) 50,000 50,000 Retained earmings 32,025 20,850 $ 82,025 $122,125 Common equity $ 70,850 Total liabilities and equity $106,000 Income Statement for Year Ending December 31, 2015 Sales $214,000 Operating costs excluding depreciation and amortization 170,000 EBITDA $ 44,000 Depreciation & amortization 5,000 EBIT $ 39,000 Interest 1,750 EBT $ 37,250 Taxes (40%) 14,900 Net income $ 22,350 Dividends paid $ 11,175
Balance Sheets as of December 31 2015 2014 Assets Cash and equivalents $ 14,000 $ 13,000 Accounts receivable 30,000 25,000 Inventories 28,125 21,000 $ 72,125 50,000 $122,125 Total current assets $ 59,000 Net plant and equipment 47,000 Total assets $106,000 Liabilities and Equity Accounts payable $ 10,800 $ 9,000 Accruals 7,600 6,000 Notes payable 6,700 5,150 Total current liabilities $ 25,100 $ 20,150 Long-term bonds 15,000 15,000 Total liabilities $ 40,100 $ 35,150 Common stock (5,000 shares) 50,000 50,000 Retained earmings 32,025 20,850 $ 82,025 $122,125 Common equity $ 70,850 Total liabilities and equity $106,000 Income Statement for Year Ending December 31, 2015 Sales $214,000 Operating costs excluding depreciation and amortization 170,000 EBITDA $ 44,000 Depreciation & amortization 5,000 EBIT $ 39,000 Interest 1,750 EBT $ 37,250 Taxes (40%) 14,900 Net income $ 22,350 Dividends paid $ 11,175
Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter9: Metric-analysis Of Financial Statements
Section: Chapter Questions
Problem 9.4.10P: Twenty metrics of liquidity, solvency, and profitability The comparative financial statements of...
Related questions
Question
Bailey Corporation’s financial statements (dollars and shares are in
‘millions) are provided here.
a.What was net operating
b.What was Bailey’s 2015
c.Construct Bailey’s 2015 statement of stockholders” equity.
d.What was Bailey’s 2015 EVA? Assume that its after-tax cost of capital is 10%.
e.What was Bailey’s MVA at year-end 20152 Assume that its stock price at December 31, 2015 was $20. LY
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 3 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning