(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 88PSA
This table shows that the change in the last 3 year in different item
Particular | 2019 | 2017 | Total change |
Sale | 51638 | 34425 | 17213 |
Net income | 2279 | 1603 | 676 |
Total assets | 16516 | 10281 | 6235 |
Explanation of Solution
Shows this table for Last year 3 sale, net income and fixed year
Particular | 2019 | 2018 | 2017 |
Sale | 51638 | 41310 | 34425 |
Net income | 2279 | 1920 | 1603 |
Total assets | 16516 | 12646 | 10281 |
(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 88PSA
The company has increases its assets from 2017 to 2019. In the 2017 company assets, only $10281 but these assets in 2019 is $16516. Company’s resource fund has two types only first one is
Explanation of Solution
Particular | 2019 | 2018 | 2017 |
Property plant | 4860 | 3600 | 2756 |
Other assets | 574 | 585 | 562 |
Common stock | 7989 | 6863 | 5961 |
Retain earning | 3264 | 2138 | 1236 |
(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 88PSA
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 2.061 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
= $11082 - $6064 =$5018
(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 88PSA
Company has two source of funds for taking the loan amount.
Company has not 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 | 1237 | 765 | 554 |
Short-term notes payable | 4230 | 1620 | 450 |
Long-term debt | 3150 | 3150 | 3150 |
(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 88PSA
The net income increase by the $3705.75
Twisted company
Income statement
Particular | 2020 ($) |
Sale (51638 +25% of 51638) | 64547.5 |
Cost of goods sold (31050 + 25% of 31050) | 38812.5 |
Gross margin | 25735 |
Other income | 383 |
Total income (A) | 26118 |
Selling and expense | 16570 |
Interest | 1237 |
Total cost (B) | 17807 |
Income before tax | 8311 |
Tax | 2326.24 |
Net income | 5984.75 |
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 (51638 +25% of 51638) | 64547.5 |
Cost of goods sold (31050 + 25% of 31050) | 38812.5 |
Gross margin | 25735 |
Other income | 383 |
Total income (A) | 26118 |
Selling and expense | 16570 |
Interest | 1237 |
Total cost (B) | 17807 |
Income before tax | 8311 |
Tax | 2326.24 |
Net income | 5984.75 |
(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 88PSA
Company assets in 2019 = $16516
Company want increase the assets by 25% of $16516 = $4129
Company paid the dividend 50% of net profit = 50% of $5984.75
= $2992.37
Company require total fund from capital = $4129 - $2992.37 = $1136.63.
Explanation of Solution
The net income increase by the 2769.22
Twisted company
Income statement
Particular | 2020 ($) |
Sale (51638 +25% of 51638) | 64547.5 |
Cost of goods sold (31050 + 25% of 31050) | 38812.5 |
Gross margin | 25735 |
Other income | 383 |
Total income (A) | 26118 |
Selling and expense | 16570 |
Interest | 1237 |
Total cost (B) | 17807 |
Income before tax | 8311 |
Tax | 2326.24 |
Net income | 5984.75 |
Company assets in 2019 = $16516
Company want increase the assets by 25% of $16516 = $4129
Company paid the dividend 50% of net profit = 50% of $5984.75
= $2992.37
Company require total fund from capital = $4129 - $2992.37 = $1136.63.
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_forwardAnalyze and compare Zynga, Electronic Arts, and Take-Two Data (in millions) from recent financial statements of Zynga Inc. (ZNGA), Electronic Arts Inc. (EA), and Take-Two Interactive Software, Inc. (TTWO) are as follows: a. Compute the working capital for Year 2 and Year 1 for each company. b. Which company has the largest working capital? c. Compute the current ratio for Year 2 and Year 1 for each company. Round to one decimal place. d. For Year 2, rank the companies from most liquid to least liquid based upon the current ratio.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
- Neiman Marcus Group (NMG) is one of the largest luxury fashion retailers in the world. Kohls Corporation (KSS) sells moderately priced private and national branded products through more than 1,100 department stores located throughout the United States. The current assets and current liabilities at the end of a recent year for both companies are as follows (in millions): a. Would an analysis of working capital between the two companies be meaningful? Explain. b. Compute the quick ratio for both companies. Round to one decimal place. c. Interpret your results.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_forwardSuppose the years 2005 to 2009 were a period of rapid growth for a certain chain of coffeehouses and the company's revenues grew by more than 50% during that period. Use the hypothetical financial data for the company to answer the questions. chart shown (attached) then questions: (A): Calculate the asset turnover ratio for 2008 and 2009. (Round your answers to two decimal places.) 2008= 2009= (B): Calculate the net profit margin (as a %) for 2007, 2008, and 2009. (Round your answers to the nearest tenth of a percent.) 2007 = % 2008 = % 2009 = % (C): Calculate the return on investment (as a %) for 2007, 2008, and 2009. (Round your answers to the nearest tenth of a percent.) 2007 = % 2008 = % 2009 = %arrow_forward
- Consider the case of Hungry Whale Electronics Company: Hungry Whale Electronics Company is a mature firm that has a stable flow of business. The following data was taken from its financial statements last year: Annual sales $10,500,000 Cost of goods sold $6,825,000 Inventory $3,100,000 Accounts receivable $1,900,000 Accounts payable $2,400,000 Hungry Whale’s CFO is interested in determining the length of time funds are tied up in working capital. Use the information in the preceding table to complete the following table. (Note: Use 365 days as the length of a year in all calculations, and round all values to two decimal places.) Value Inventory Conversion Period Average collection period Payables Deferral Period Cash conversion cycle Both the inventory conversion period and payables deferral period use the average daily COGS in their denominators, whereas the average collection period uses average daily sales in…arrow_forwardPresented below are three different transactions related to materiality. Explain whether you would classify these transactions as material. (a) Blair Co. has reported a positive trend in earnings over the last 3 years. In the current year, it reduces its bad debt allowance to ensure another positive earnings year. The impact of this adjustment is equal to 3% of net income.(b) Hindi Co. has an unusual gain of $3.1 million on the sale of plant assets and a $3.3 million loss on the sale of investments. It decides to net the gain and loss because the net effect is considered immaterial. Hindi Co.’s income for the current year was $10 million.(c) Damon Co. expenses all capital equipment under $25,000 on the basis that it is immaterial. The company has followed this practice for a number of yearsarrow_forwardYou have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the company’s financial statements, including comparing Lydex’s performance to its major competitors. The company’s financial statements for the last two years are as follows: Lydex CompanyComparative Balance Sheet This Year Last Year Assets Current assets: Cash $ 1,020,000 $ 1,260,000 Marketable securities 0 300,000 Accounts receivable, net 2,940,000 2,040,000 Inventory 3,660,000 2,100,000 Prepaid expenses 270,000 210,000 Total current assets 7,890,000 5,910,000 Plant and equipment, net 9,640,000 9,110,000 Total assets $ 17,530,000 $ 15,020,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $ 4,070,000 $ 3,100,000 Note payable, 10% 3,700,000 3,100,000 Total liabilities 7,770,000 6,200,000…arrow_forward
- You have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the company’s financial statements, including comparing Lydex’s performance to its major competitors. The company’s financial statements for the last two years are as follows: Lydex CompanyComparative Balance Sheet This Year Last Year Assets Current assets: Cash $ 1,020,000 $ 1,260,000 Marketable securities 0 300,000 Accounts receivable, net 2,940,000 2,040,000 Inventory 3,660,000 2,100,000 Prepaid expenses 270,000 210,000 Total current assets 7,890,000 5,910,000 Plant and equipment, net 9,640,000 9,110,000 Total assets $ 17,530,000 $ 15,020,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $ 4,070,000 $ 3,100,000 Note payable, 10% 3,700,000 3,100,000 Total liabilities 7,770,000 6,200,000…arrow_forwardYou have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the company’s financial statements, including comparing Lydex’s performance to its major competitors. The company’s financial statements for the last two years are as follows: Lydex CompanyComparative Balance Sheet This Year Last Year Assets Current assets: Cash $ 890,000 $ 1,020,000 Marketable securities 0 300,000 Accounts receivable, net 2,420,000 1,520,000 Inventory 3,530,000 2,300,000 Prepaid expenses 240,000 180,000 Total current assets 7,080,000 5,320,000 Plant and equipment, net 9,380,000 8,980,000 Total assets $ 16,460,000 $ 14,300,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $ 3,960,000 $ 2,860,000 Note payable, 10% 3,620,000 3,020,000 Total liabilities 7,580,000 5,880,000 Stockholders' equity: Common stock, $70 par value…arrow_forwardYou have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the company’s financial statements, including comparing Lydex’s performance to its major competitors. The company’s financial statements for the last two years are as follows: Lydex CompanyComparative Balance Sheet This Year Last Year Assets Current assets: Cash $ 1,010,000 $ 1,250,000 Marketable securities 0 300,000 Accounts receivable, net 2,900,000 2,000,000 Inventory 3,650,000 2,000,000 Prepaid expenses 270,000 210,000 Total current assets 7,830,000 5,760,000 Plant and equipment, net 9,620,000 9,100,000 Total assets $ 17,450,000 $ 14,860,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $ 4,060,000 $ 3,080,000 Note payable, 10% 3,700,000 3,100,000 Total liabilities 7,760,000 6,180,000…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 LearningFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,