&nb
Assets:
2018
2017
Cash
--------
158,000
Accounts receivable
864,000
700,000
Inventories
2,000,000
1,400,000
Total current assets
3,064,000
2,270,000
Net fixed assets
6,000,000
5,600,000
Total assets
---------
-----------
Liabilities and equity:
Accounts payable
1,400,000
1,090,000
Notes payable
1,600,000
1,800,000
Total current liabilities
3,000,000
2,890,000
Long-term debt
2,400,000
2,400,000
Common stock
3,000,000
2,000,000
Retained earnings
664,000
580,000
Total common equity
3,664,000
2,580,000
Total liabilities and equity
-------------
---------------
Assume sales in 2017 and 2018 were the
same. 200,000...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
31,484...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
31,484
$
36,802
$
38,366
Accounts receivable, net
87,707
62,528
51,155
Merchandise inventory
113,616
82,626
55,575
Prepaid expenses
9,647
9,379
4,136
Plant assets, net
275,633
255,292
234,468
Total assets
$
518,087
$
446,627
$
383,700
Liabilities and Equity
Accounts payable
$
126,424
$
75,480
$
49,129
Long-term notes payable secured by
mortgages on plant assets
98,374
105,806
86,494
Common stock, $10 par value
163,500
163,500...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
27,791...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
27,791
$
31,529
$
33,175
Accounts receivable, net
77,388
55,177
43,349
Merchandise inventory
96,307
72,912
46,633
Prepaid expenses
9,037
8,611
3,612
Plant assets, net
251,272
229,870
208,331
Total assets
$
461,795
$
398,099
$
335,100
Liabilities and
Equity
Accounts payable
$
116,137
$
66,606
$
44,676
Long-term notes payable secured
by
mortgages on plant assets
85,949
93,394
75,538
Common stock, $10 par value
163,500
163,500...
Simon Company’s year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
31,508...
Simon Company’s year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
31,508
$
36,830
$
39,140
Accounts receivable, net
95,979
65,768
50,140
Merchandise inventory
115,989
87,777
54,489
Prepaid expenses
10,147
9,865
4,221
Plant assets, net
291,311
269,531
239,610
Total assets
$
544,934
$
469,771
$
387,600
Liabilities and
Equity
Accounts payable
$
134,332
$
80,979
$
52,186
Long-term notes payable secured
by
mortgages on plant assets
100,399
108,047
85,660
Common stock, $10 par value
162,500
162,500...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
34,695...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
34,695
$
42,227
$
44,876
Accounts receivable, net
103,666
73,898
57,488
Merchandise inventory
131,643
97,650
62,474
Prepaid expenses
11,634
10,755
4,840
Plant assets, net
324,594
298,084
274,722
Total assets
$
606,232
$
522,614
$
444,400
Liabilities and
Equity
Accounts payable
$
153,971
$
87,439
$
56,901
Long-term notes payable secured
by
mortgages on plant assets
113,972
116,595
101,159
Common stock, $10 par value
163,500
163,500...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
30,575...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
30,575
$
35,025
$
37,586
Accounts receivable, net
90,388
61,293
49,628
Merchandise inventory
114,760
80,168
53,388
Prepaid expenses
9,649
9,194
4,014
Plant assets, net
272,850
261,063
223,984
Total assets
$
518,222
$
446,743
$
368,600
Liabilities and
Equity
Accounts payable
$
126,457
$
77,010
$
47,682
Long-term notes payable secured
by
mortgages on plant assets
94,503
103,778
82,275
Common stock, $10 par value
163,500
163,500...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
29,746...
Simon Company's year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
29,746
$
34,081
$
34,436
Accounts receivable, net
86,212
60,245
48,755
Merchandise inventory
106,249
81,201
49,903
Prepaid expenses
9,674
8,946
4,023
Plant assets, net
267,290
245,847
221,483
Total assets
$
499,171
$
430,320
$
358,600
Liabilities and Equity
Accounts payable
$
124,294
$
71,270
$
47,335
Long-term notes payable secured by
mortgages on plant assets
92,906
97,984
81,628
Common stock, $10 par value
163,500
163,500...
total asset turnover Simon Company’s year-end balance sheets
follow. At December 31 2017 2016 2015 Assets...
total asset turnover Simon Company’s year-end balance sheets
follow. At December 31 2017 2016 2015 Assets Cash $ 31,800 $ 35,625
$ 37,800 Accounts receivable, net 89,500 62,500 50,200 Merchandise
inventory 112,500 82,500 54,000 Prepaid expenses 10,700 9,375 5,000
Plant assets, net 278,500 255,000 230,500 Total assets $ 523,000 $
445,000 $ 377,500 Liabilities and Equity Accounts payable $ 129,900
$ 75,250 $ 51,250 Long-term notes payable secured by mortgages on
plant assets 98,500 101,500 83,500 Common stock, $10 par...
Express the balance sheets in common-size percents. (Do
not round intermediate calculations and round your final...
Express the balance sheets in common-size percents. (Do
not round intermediate calculations and round your final percentage
answers to 1 decimal place.)
SIMON COMPANY
Common-Size Comparative Balance
Sheets
December 31, 2015-2017
2017
2016
2015
Assets
Cash
%
%
%
Accounts receivable, net
Merchandise inventory
Prepaid expenses
Plant assets, net
Total assets
%
%
%
Liabilities and Equity
Accounts payable
%
%
%
Long-term notes payable secured by
mortgages on plant assets
Common stock, $10 par
Retained earnings
Total liabilities and...
Exercise 13-11 Profitability analysis LO P3
Simon Company’s year-end balance sheets follow.
At December 31
2017...
Exercise 13-11 Profitability analysis LO P3
Simon Company’s year-end balance sheets follow.
At December 31
2017
2016
2015
Assets
Cash
$
31,200
$
34,000
$
36,300
Accounts receivable, net
89,800
62,100
58,800
Merchandise inventory
88,271
84,200
51,400
Prepaid expenses
10,746
10,491
4,247
Plant assets, net
339,983
294,209
239,253
Total assets
$
560,000
$
485,000
$
390,000
Liabilities and
Equity
Accounts payable
$
136,651
$
80,326
$
50,450
Long-term notes payable secured
by
mortgages on plant assets
102,122
110,434
83,604
Common...