Question

Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....

Measures of liquidity, Solvency and Profitability

The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $ 59 on December 31, 20Y2.

Marshall Inc.
Comparative Retained Earnings Statement
For the Years Ended December 31, 20Y2 and 20Y1
   20Y2    20Y1
Retained earnings, January 1 $ 1,569,900 $ 1,328,700
Net income 331,200 272,200
Total $1,901,100 $ 1,600,900
Dividends:
On preferred stock $ 11,200 $ 11,200
On common stock 19,800 19,800
Total dividends $ 31,000 $ 31,000
Retained earnings, December 31 $ 1,870,100 $ 1,569,900


Marshall Inc.
Comparative Income Statement
For the Years Ended December 31, 20Y2 and 20Y1
   20Y2    20Y1
Sales $ 2,030,130 $ 1,870,500
Cost of goods sold 766,500 705,180
Gross profit $ 1,263,630 $ 1,165,320
Selling expenses $ 419,500 $ 506,630
Administrative expenses 357,350 297,540
Total operating expenses 776,850 804,170
Income from operations $ 486,780 $ 361,150
Other revenue 25,620 23,050
$ 512,400 $ 384,200
Other expense (interest) 136,000 75,200
Income before income tax $ 376,400 $ 309,000
Income tax expense 45,200 36,800
Net income $ 331,200 $ 272,200


Marshall Inc.
Comparative Balance Sheet
December 31, 20Y2 and 20Y1
   Dec. 31, 20Y2    Dec. 31, 20Y1
Assets
Current assets
Cash $ 387,340 $ 297,510
Marketable securities 586,240 493,030
Accounts receivable (net) 386,900 365,000
Inventories 292,000 219,000
Prepaid expenses 73,281 59,500
Total current assets $ 1,725,761 $ 1,434,040
Long-term investments 1,079,429 227,627
Property, plant, and equipment (net) 2,040,000 1,836,000
Total assets $ 4,845,190 $ 3,497,667
Liabilities
Current liabilities $ 595,090 $ 307,767
Long-term liabilities
Mortgage note payable, 8 % $ 760,000 $ 0
Bonds payable, 8 % 940,000 940,000
Total long-term liabilities $ 1,700,000 $ 940,000
Total liabilities $ 2,295,090 $ 1,247,767
Stockholders' Equity
Preferred $ 0.70 stock, $ 20 par $ 320,000 $ 320,000
Common stock, $ 10 par 360,000 360,000
Retained earnings 1,870,100 1,569,900
Total stockholders' equity $ 2,550,100 $ 2,249,900
Total liabilities and stockholders' equity $ 4,845,190 $ 3,497,667

Required:

Determine the following measures for 20Y2, rounding to one decimal place, except for dollar amounts, which should be rounded to the nearest cent. Use the rounded answer of the requirement for subsequent requirement, if required. Assume 365 days a year.

1. Working capital $
2. Current ratio
3. Quick ratio
4. Accounts receivable turnover
5. Number of days' sales in receivables days
6. Inventory turnover
7. Number of days' sales in inventory days
8. Ratio of fixed assets to long-term liabilities
9. Ratio of liabilities to stockholders' equity
10. Times interest earned
11. Asset turnover
12. Return on total assets %
13. Return on stockholders’ equity %
14. Return on common stockholders’ equity %
15. Earnings per share on common stock $
16. Price-earnings ratio
17. Dividends per share of common stock $
18. Dividend yield

Homework Answers

Answer #1

1. Working capital

= Curret Assets - Current Liabilities = Working capital

= 1,725,761 - 595,090 = 1,130,671

2. Current Ratio

= Current Assets / Current Liabilities = Current Ratio

= 1,725,761 / 595,090 = 2.9

3. Quick ratio

= Quick assets / Current Liabilities

= (Cash+A/c Receivables+Marketable Securities) / Current Liabilities

= 1,360,480 / 595,090

= 2.286

4. Accounts receivable turnover ratio

= Net Sales / Average Accounts Receivables = Accounts Turnover Ratio

= 2,030,130 / (365,000+386,900/2) [Beg Receivables+ End Receivables / 2]

= 2,030,130 / 375,950 = 5.4

5. Number of days' sales in receivables

= (Average accounts receivables / Sales) x 365 days = Number of days' sales in receivables

= (375,950 / 2,030,130) x 365 = 67.59 days

6. Inventory Turnover

= Cost of Goods Sold / Average Inventory = Inventory Turnover Ratio

= 766,500 / (292,000+219,000/2) [Beg Inventory+ End Inventory/ 2]

= 766,500 / 255,500 = 3

7. Number of days' sales in inventory

= (Average Inventory / Cost of Goods Sold) x 365 days = Number of days' sales in inventory

= (255,500 / 766,500) x 365 = 121.66 days

8. Ratio of fixed assets to long term liabilities

= Fixed assets / Long term liabilities = Ratio of fixed assets to long term liabilities

= (Long-term investments + PPE) / Long-term liabilities = Ratio of fixed assets to long term liabilities

= (1,079,429 + 2,040,000) / 1,700,000 = 1.83

9. Ratio of liabilities to stockholder's equity

= Total liabilities / Stockholder's equity = Ratio of liabilties to stockholder's equity

= 2,295,090 / 2,550,100 = 0.9

10. Times interest earned

= Income from operations (EBIT) / Interest Expense = Times interest earned

= 486,780 / 136,000 = 3.57 times

11. Asset Turnover

= Sales / Average total assets = Asset turnover

= 2,030,130 / (3,497,667+4,845,190 / 2)

= 2,030,130 / 4,171,428.5 = 0.48

12. Return on total assets

= Income from operations (EBIT) / Total assets = Return on total assets

= 486,780 / 4,845,190 = 0.1

13. Return on stockholder's equity

= Net Income / Stockholder's equity = Return on stockholder's equity

= 331,200 / 2,550,100 = 0.129

14. Return on common stockholder's equity

= (Net income - Preferred dividend) / Common stockholder's equity = Return on common stockholder's equity

=(331,200 - 11,200) / 360,000

= 320,000 / 360,000 = 0.88

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $ 59 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 1,569,900 $ 1,328,700 Net income 331,200 272,200 Total $1,901,100 $ 1,600,900 Dividends: On preferred stock $ 11,200 $ 11,200 On common stock 19,800 19,800 Total dividends $ 31,000...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 65 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 2,044,700 $ 1,722,200 Net income 460,800 352,700 Total $ 2,445,100 $ 2,074,900 Dividends On preferred stock $ 7,700 $ 7,700 On common stock 22,500 22,500 Total dividends...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 51 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 3,647,550 $ 3,100,450 Net income 772,800 635,000 Total $ 4,244,550 $ 3,735,450 Dividends On preferred stock $ 10,500 $ 10,500 On common stock 77,400 77,400 Total dividends...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 69 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 20Y1 Retained earnings, January 1 $ 1,410,800 $ 1,200,800 Net income 334,400 246,000 Total $ 1,673,200 $ 1,446,800 Dividends On preferred stock $ 10,500 $ 10,500 On common stock 25,500 25,500 Total dividends...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 66 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 1,646,350 $ 1,385,350 Net income 390,000 283,700 Total $ 1,990,950 $ 1,669,050 Dividends On preferred stock $ 6,300 $ 6,300 On common stock 16,400 16,400 Total dividends...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $ 62 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 20Y1 Retained earnings, January 1 $ 1,707,275 $ 1,444,725 Net income 358,800 295,900 Total $2,066,075 $ 1,740,625 Dividends: On preferred stock $ 11,900 $ 11,900 On common stock 21,450 21,450 Total dividends $ 33,350...
Measures of liquidity, Solvency, and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency, and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall common stock was $ 63 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $2,842,700 $2,403,100 Net income 607,200 492,200 Total $3,449,900 $2,895,300 Dividends: On preferred stock $8,400 $8,400 On common stock 44,200 44,200 Total dividends $52,600 $52,600 Retained earnings, December 31 $3,397,300...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 65 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 2,044,700 $ 1,722,200 Net income 460,800 352,700 Total $ 2,445,100 $ 2,074,900 Dividends On preferred stock $ 7,700 $ 7,700 On common stock 22,500 22,500 Total dividends...
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows....
Measures of liquidity, Solvency and Profitability The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 66 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 1,646,350 $ 1,385,350 Net income 390,000 283,700 Total $ 1,990,950 $ 1,669,050 Dividends On preferred stock $ 6,300 $ 6,300 On common stock 16,400 16,400 Total dividends...
The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc....
The comparative financial statements of Marshall Inc. are as follows. The market price of Marshall Inc. common stock was $ 57 on December 31, 20Y2. Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1    20Y2    20Y1 Retained earnings, January 1 $ 1,662,900 $ 1,409,300 Net income 369,200 288,600 Total $ 1,962,100 $ 1,697,900 Dividends On preferred stock $ 6,300 $ 6,300 On common stock 28,700 28,700 Total dividends $ 35,000 $ 35,000 Retained earnings,...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT