10-400-13 Lecture Notes - Lecture 3: Profit Margin, Pension, Operating Margin
This preview shows pages 1-2 of the document.
Unlock all 7 pages and 3 million more documents.
This preview shows pages 1-2 of the document.
Unlock all 7 pages and 3 million more documents.
Document Summary
Get access
Related Documents
Related Questions
Nineteen Measures of Solvency and Profitability
The comparative financial statements of Blige Inc. are asfollows. The market price of Blige Inc. common stock was $58 onDecember 31, 2014.
BligeInc. | ||||||
ComparativeRetained Earnings Statement | ||||||
For the YearsEnded December 31, 2014 and 2013 | ||||||
2014 | 2013 | |||||
Retained earnings,January 1 | $3,908,225 | $3,327,175 | ||||
Add net income foryear | 864,000 | 681,500 | ||||
Total | $4,772,225 | $4,008,675 | ||||
Deduct dividends | ||||||
On preferred stock | $14,000 | $14,000 | ||||
On common stock | 86,450 | 86,450 | ||||
Total | $100,450 | $100,450 | ||||
Retained earnings,December 31 | $4,671,775 | $3,908,225 |
BligeInc. | ||||
ComparativeIncome Statement | ||||
For the YearsEnded December 31, 2014 and 2013 | ||||
2014 | 2013 | |||
Sales | $5,854,530 | $5,386,200 | ||
Sales returns and allowances | 29,130 | 18,930 | ||
Net sales | $5,825,400 | $5,367,270 | ||
Cost of goods sold | 2,265,920 | 2,084,650 | ||
Gross profit | $3,559,480 | $3,282,620 | ||
Selling expenses | $1,200,940 | $1,471,350 | ||
Administrative expenses | 1,023,030 | 864,130 | ||
Total operating expenses | 2,223,970 | 2,335,480 | ||
Income from operations | $1,335,510 | $947,140 | ||
Other income | 70,290 | 60,460 | ||
$1,405,800 | $1,007,600 | |||
Other expense (interest) | 424,000 | 233,600 | ||
Income before income tax | $981,800 | $774,000 | ||
Income tax expense | 117,800 | 92,500 | ||
Net income | $864,000 | $681,500 |
BligeInc. | |||||||
ComparativeBalance Sheet | |||||||
December 31,2014 and 2013 | |||||||
Dec. 31, 2014 | Dec. 31, 2013 | ||||||
Assets | |||||||
Current assets | |||||||
Cash | $1,469,540 | $810,140 | |||||
Temporaryinvestments | 2,224,170 | 1,342,520 | |||||
Accounts receivable(net) | 1,073,100 | 1,007,400 | |||||
Inventories | 803,000 | 613,200 | |||||
Prepaid expenses | 278,030 | 162,030 | |||||
Total current assets | $5,847,840 | $3,935,290 | |||||
Long-terminvestments | 133,888 | -1,015,018 | |||||
Property, plant, andequipment (net) | 7,420,000 | 6,678,000 | |||||
Total assets | $13,401,728 | $9,598,272 | |||||
Liabilities | |||||||
Currentliabilities | $1,719,953 | $1,060,047 | |||||
Long-termliabilities | |||||||
Mortgage note payable,8%, due 2019 | $2,380,000 | $0 | |||||
Bonds payable, 8%, due2015 | 2,920,000 | 2,920,000 | |||||
Total long-term liabilities | $5,300,000 | $2,920,000 | |||||
Total liabilities | $7,019,953 | $3,980,047 | |||||
Stockholders'Equity | |||||||
Preferred $0.70 stock,$40 par | $800,000 | $800,000 | |||||
Common stock, $10par | 910,000 | 910,000 | |||||
Retained earnings | 4,671,775 | 3,908,225 | |||||
Total stockholders'equity | $6,381,775 | $5,618,225 | |||||
Total liabilities andstockholders' equity | $13,401,728 | $9,598,272 |
Required:
Determine the following measures for 2014, rounding to onedecimal place, except for dollar amounts, which should be roundedto the nearest cent. Use the rounded answer of the requirement forsubsequent requirement, if required. Assume 365 days a year.
1. Workingcapital | $ | |
2. Currentratio | ||
3. Quickratio | ||
4. Accountsreceivable turnover | ||
5. Number of days'sales in receivables | days | |
6. Inventoryturnover | ||
7. Number of days'sales in inventory | days | |
8. Ratio of fixedassets to long-term liabilities | ||
9. Ratio ofliabilities to stockholders' equity | ||
10. Number oftimes interest charges are earned | ||
11. Number oftimes preferred dividends are earned | ||
12. Ratio of netsales to assets | ||
13. Rate earned ontotal assets | % | |
14. Rate earned onstockholders' equity | % | |
15. Rate earned oncommon stockholders' equity | % | |
16. Earnings pershare on common stock | $ | |
17. Price-earningsratio | ||
18. Dividends pershare of common stock | $ | |
19. Dividendyield | % |
Nineteen Measures of Solvency and Profitability
The comparative financial statements of Blige Inc. are asfollows. The market price of Blige Inc. common stock was $67 onDecember 31, 2014.
BligeInc. | ||||||
ComparativeRetained Earnings Statement | ||||||
For the YearsEnded December 31, 2014 and 2013 | ||||||
2014 | 2013 | |||||
Retained earnings,January 1 | $2,462,275 | $2,085,025 | ||||
Add net income foryear | 585,200 | 427,000 | ||||
Total | $3,047,475 | $2,512,025 | ||||
Deduct dividends | ||||||
On preferred stock | $7,000 | $7,000 | ||||
On common stock | 42,750 | 42,750 | ||||
Total | $49,750 | $49,750 | ||||
Retained earnings,December 31 | $2,997,725 | $2,462,275 |
BligeInc. | ||||
ComparativeIncome Statement | ||||
For the YearsEnded December 31, 2014 and 2013 | ||||
2014 | 2013 | |||
Sales | $3,805,440 | $3,501,000 | ||
Sales returns and allowances | 18,930 | 12,300 | ||
Net sales | $3,786,510 | $3,488,700 | ||
Cost of goods sold | 1,312,540 | 1,207,540 | ||
Gross profit | $2,473,970 | $2,281,160 | ||
Selling expenses | $855,260 | $1,061,320 | ||
Administrative expenses | 728,560 | 623,320 | ||
Total operating expenses | 1,583,820 | 1,684,640 | ||
Income from operations | $890,150 | $596,520 | ||
Other income | 46,850 | 38,080 | ||
$937,000 | $634,600 | |||
Other expense (interest) | 272,000 | 149,600 | ||
Income before income tax | $665,000 | $485,000 | ||
Income tax expense | 79,800 | 58,000 | ||
Net income | $585,200 | $427,000 |
BligeInc. | |||||||
ComparativeBalance Sheet | |||||||
December 31,2014 and 2013 | |||||||
Dec. 31, 2014 | Dec. 31, 2013 | ||||||
Assets | |||||||
Current assets | |||||||
Cash | $789,490 | $607,960 | |||||
Temporaryinvestments | 1,194,900 | 1,007,470 | |||||
Accounts receivable(net) | 686,200 | 642,400 | |||||
Inventories | 511,000 | 394,200 | |||||
Prepaid expenses | 149,354 | 121,590 | |||||
Total current assets | $3,330,944 | $2,773,620 | |||||
Long-terminvestments | 1,131,279 | 319,300 | |||||
Property, plant, andequipment (net) | 4,080,000 | 3,672,000 | |||||
Total assets | $8,542,223 | $6,764,920 | |||||
Liabilities | |||||||
Currentliabilities | $1,074,498 | $1,362,645 | |||||
Long-termliabilities | |||||||
Mortgage note payable,8%, due 2019 | $1,530,000 | $0 | |||||
Bonds payable, 8%, due2015 | 1,870,000 | 1,870,000 | |||||
Total long-term liabilities | $3,400,000 | $1,870,000 | |||||
Total liabilities | $4,474,498 | $3,232,645 | |||||
Stockholders'Equity | |||||||
Preferred $0.70 stock,$50 par | $500,000 | $500,000 | |||||
Common stock, $10par | 570,000 | 570,000 | |||||
Retained earnings | 2,997,725 | 2,462,275 | |||||
Total stockholders'equity | $4,067,725 | $3,532,275 | |||||
Total liabilities andstockholders' equity | $8,542,223 | $6,764,920 |
Required:
Determine the following measures for 2014, rounding to onedecimal place, except for dollar amounts, which should be roundedto the nearest cent. Use the rounded answer of the requirement forsubsequent requirement, if required. Assume 365 days a year.
1. Workingcapital | $ | |
2. Currentratio | ||
3. Quickratio | ||
4. Accountsreceivable turnover | ||
5. Number of days'sales in receivables | days | |
6. Inventoryturnover | ||
7. Number of days'sales in inventory | days | |
8. Ratio of fixedassets to long-term liabilities | ||
9. Ratio ofliabilities to stockholders' equity | ||
10. Number oftimes interest charges are earned | ||
11. Number oftimes preferred dividends are earned | ||
12. Ratio of netsales to assets | ||
13. Rate earned ontotal assets | % | |
14. Rate earned onstockholders' equity | % | |
15. Rate earned oncommon stockholders' equity | % | |
16. Earnings pershare on common stock | $ | |
17. Price-earningsratio | ||
18. Dividends pershare of common stock | $ | |
19. Dividendyield | % |
******ALREADY HAVE SUB QUESTIONS 1-4, NEED HELP WITH THEREST. ******
Nineteen Measures of Solvency and Profitability
The comparative financial statements of Blige Inc. are asfollows. The market price of Blige Inc. common stock was $52 onDecember 31, 2014.
BligeInc. | ||||||
ComparativeRetained Earnings Statement | ||||||
For the YearsEnded December 31, 2014 and 2013 | ||||||
2014 | 2013 | |||||
Retained earnings,January 1 | $2,338,175 | $1,968,225 | ||||
Add net income foryear | 496,800 | 403,100 | ||||
Total | $2,834,975 | $2,371,325 | ||||
Deduct dividends | ||||||
On preferred stock | $8,400 | $8,400 | ||||
On common stock | 24,750 | 24,750 | ||||
Total | $33,150 | $33,150 | ||||
Retained earnings,December 31 | $2,801,825 | $2,338,175 |
BligeInc. | ||||
ComparativeIncome Statement | ||||
For the YearsEnded December 31, 2014 and 2013 | ||||
2014 | 2013 | |||
Sales | $3,354,615 | $3,086,200 | ||
Sales returns and allowances | 16,690 | 10,850 | ||
Net sales | $3,337,925 | $3,075,350 | ||
Cost of goods sold | 1,083,320 | 996,650 | ||
Gross profit | $2,254,605 | $2,078,700 | ||
Selling expenses | $821,200 | $970,600 | ||
Administrative expenses | 699,535 | 570,040 | ||
Total operating expenses | 1,520,735 | 1,540,640 | ||
Income from operations | $733,870 | $538,060 | ||
Other income | 38,630 | 34,340 | ||
$772,500 | $572,400 | |||
Other expense (interest) | 208,000 | 114,400 | ||
Income before income tax | $564,500 | $458,000 | ||
Income tax expense | 67,700 | 54,900 | ||
Net income | $496,800 | $403,100 |
BligeInc. | |||||||
ComparativeBalance Sheet | |||||||
December 31,2014 and 2013 | |||||||
Dec. 31, 2014 | Dec. 31, 2013 | ||||||
Assets | |||||||
Current assets | |||||||
Cash | $689,450 | $405,030 | |||||
Temporaryinvestments | 1,043,500 | 671,200 | |||||
Accounts receivable(net) | 584,000 | 547,500 | |||||
Inventories | 438,000 | 335,800 | |||||
Prepaid expenses | 130,436 | 81,010 | |||||
Total current assets | $2,885,386 | $2,040,540 | |||||
Long-terminvestments | 1,535,082 | 362,383 | |||||
Property, plant, andequipment (net) | 2,860,000 | 2,574,000 | |||||
Total assets | $7,280,468 | $4,976,923 | |||||
Liabilities | |||||||
Currentliabilities | $848,643 | $178,748 | |||||
Long-termliabilities | |||||||
Mortgage note payable,8%, due 2019 | $1,170,000 | $0 | |||||
Bonds payable, 8%, due2015 | 1,430,000 | 1,430,000 | |||||
Total long-term liabilities | $2,600,000 | $1,430,000 | |||||
Total liabilities | $3,448,643 | $1,608,748 | |||||
Stockholders'Equity | |||||||
Preferred $0.70 stock,$40 par | $480,000 | $480,000 | |||||
Common stock, $10par | 550,000 | 550,000 | |||||
Retained earnings | 2,801,825 | 2,338,175 | |||||
Total stockholders'equity | $3,831,825 | $3,368,175 | |||||
Total liabilities andstockholders' equity | $7,280,468 | $4,976,923 |
Required:
Determine the following measures for 2014, rounding to onedecimal place, except for dollar amounts, which should be roundedto the nearest cent. Use the rounded answer of the requirement forsubsequent requirement, if required. Assume 365 days a year.
1. Workingcapital | $ | |
2. Currentratio | ||
3. Quickratio | ||
4. Accountsreceivable turnover | ||
5. Number of days'sales in receivables | days | |
6. Inventoryturnover | ||
7. Number of days'sales in inventory | days | |
8. Ratio of fixedassets to long-term liabilities | ||
9. Ratio ofliabilities to stockholders' equity | ||
10. Number oftimes interest charges are earned | ||
11. Number oftimes preferred dividends are earned | ||
12. Ratio of netsales to assets | ||
13. Rate earned ontotal assets | % | |
14. Rate earned onstockholders' equity | % | |
15. Rate earned oncommon stockholders' equity | % | |
16. Earnings pershare on common stock | $ | |
17. Price-earningsratio | ||
18. Dividends pershare of common stock | $ | |
19. Dividendyield | % |