| Ans. 1 | Profit margin = Net income / Net sales * 100 | ||||
| 2019 | $57,580 / $575,800 * 100 | 10.0% | |||
| 2020 | $91,546 / $704,200 * 100 | 13.0% | |||
| Ans. 2 | Gross profit rate = Gross profit / Net sales * 100 | ||||
| 2019 | $208,800 / $575,800 * 100 | 36.3% | |||
| 2020 | $278,400 / $704,200 * 100 | 39.5% | |||
| Ans. 3 | Assets turnover = Sales / Average assets | ||||
| 2019 | $575,800 / $564,650 | 1.02 | times | ||
| 2020 | $704,200 / $660,600 | 1.07 | times | ||
| *Average assets = (Beginning assets + Ending assets) / 2 | |||||
| 2019 | ($532,800 + $596,500) / 2 | $564,650 | |||
| 2020 | ($596,500 + $724,700) / 2 | $660,600 | |||
| Ans. 4 | Earnings per share = Net income / Average Common stock outstanding | ||||
| 2019 | $57,580 / 31,000 | $1.86 | per share | ||
| 2020 | $91,546 / 34,950 | $2.62 | per share | ||
| *Average Common stock outstanding = [(Beginning common stock + Ending common stock) / 2 ]/ Par value | |||||
| 2019 | [($302,000 + $318,000) / 2 ] / $10 | 31000 | shares | ||
| 2020 | [($318,000 + $381,000) / 2 ] / $10 | 34950 | shares | ||
| Ans. 5 | Price earnings ratio = Market price per share / Earnings per share | ||||
| 2019 | $7.50 / $1.86 | 4.0 | times | ||
| 2020 | $8.50 / $2.62 | 3.2 | times | ||
| Ans. 6 | Dividends Payout ratio = Total dividends / Total net income * 100 | ||||
| 2019 | $54,080 / $57,580 | 94% | |||
| 2020 | $92,246 / $91,546 | 101% | |||
| *Calculations for Dividends: | |||||
| 2019 | 2020 | ||||
| Beginning retained earnings | $110,800 | $114,300 | |||
| Add: Net income | $57,580 | $91,546 | |||
| Less: Ending retained earnings | -$114,300 | -$113,600 | |||
| Dividends | $54,080 | $92,246 | |||
| Ans. 7 | Debt to assets ratio = Total liabilities / Total assets * 100 | ||||
| 2019 | $164,200 / $596,500 * 100 | 28% | |||
| 2020 | $230,100 / $724,700 * 100 | 32% | |||
| *Calculations for Total liabilities: | |||||
| 2019 | 2020 | ||||
| Current liabilities | $79,400 | $85,700 | |||
| Long term debt | $84,800 | $144,400 | |||
| Total liabilities | $164,200 | $230,100 | |||
Problem 18-03A a Condensed balance sheet and income statement data for Jergan Corporation are presented here....
C Condensed balance sheet and income statement data for Jergan Corporation are presented here. Jergan Corporation Balance Sheets December 31 2020 2019 2018 Cash $30,100 $16,100 $18,300 Accounts receivable (net) 49,800 45,500 47,900 Other current assets 89,600 95,000 63,000 Investments 55,100 70,000 46,000 Plant and equipment (net) 500,100 370,800 358,600 $724,700 $597,400 $533,800 Current liabilities $84,500 $79,400 $69,700 Long-term debt 145,700 84,300 50,700 Common stock, $10 par 319,000 381,000 306,000 Retained earnings 113,500 114,700 107,400 $724,700 $597,400 $533,800 Jergan Corporation...
Condensed balance sheet and income statement data for Jergan Corporation are presented here. Jergan Corporation Balance Sheets December 31 2020 2019 2018 Cash $ 29,200 $16,100 $ 18,100 Accounts receivable (net) 50,400 45,600 48,100 Other current assets 90,700 94,900 63,200 Investments 54,700 70,400 45,100 Plant and equipment (net) 499,800 $724,800 370,600 $597,600 358,700 $533,200 $69,600 50,500 Current liabilities $84,900 $80,800 Long-term debt 145,100 85,700 Common stock, $10 par Retained earnings 315,000 179,800 $724,800 319,000 112,100 $597,600 301,000 112,100 $533,200 Jergan...
Condensed balance sheet and income statement data for Jergan Corporation are presented here. Jergan Corporation Balance Sheets December 31 2019 2020 2018 $29,100 $17,400 $17,800 Cash Accounts receivable (net) 50,000 44,700 47,500 Other current assets 90,100 95,700 63,500 Investments 70,600 44,000 54,500 Plant and equipment (net) 500,500 370,700 358,200 $724,200 $599,100 $531,000 Current liabilities $85,000 $80,500 $69,100 144,900 Long-term debt 84,200 49,500 Common stock, $10 par 342,000 311,000 299,000 Retained earnings 152,300 123,400 113,400 $724,200 $599,100 $531,000 Jergan Corporation Income...
Condensed balance sheet and income statement data for Jergan Corporation are presented here. Jergan Corporation Balance Sheets December 31 2020 2019 2018 Cash $ 30,100 $ 17,500 $ 18,100 Accounts receivable (net) 49,000 45,400 47,100 Other current assets 89,500 95,400 64,400 Investments 54,400 70,300 45,700 Plant and equipment (net) 499,200 370,100 357,100 $722,200 $598,700 $532,400 Current liabilities $84,400 $80,300 $69,100 Long-term debt 144,500 86,000 50,100 Common stock, $10 par 321,000 317,000 297,000 Retained earnings 172,300 115,400 116,200 $722,200 $598,700 $532,400...
Condensed balance sheet and income statement data for Jergan
Corporation are presented here.
Jergan Corporation
Balance Sheets
December 31
2020
2019
2018
Cash
$ 29,300
$ 17,300
$ 17,000
Accounts receivable (net)
49,900
44,100
47,800
Other current assets
90,900
96,000
63,900
Investments
55,200
70,200
45,600
Plant and equipment (net)
500,700
370,600
358,000
$726,000
$598,200
$532,300
Current liabilities
$84,800
$79,100
$70,300
Long-term debt
145,700
85,900
50,800
Common stock, $10 par
348,000
320,000
312,000
Retained earnings
147,500
113,200
99,200
$726,000
$598,200
$532,300...
Problem 13-03A (Essay) Condensed balance sheet and income statement data for Jergan Corporation are presented here, JERGAN CORPORATION Balance Sheets December 31 2022 2021 Cash $ 30,000 $ 20,000 Accounts receivable (net) 50,000 45,000 Other current assets 90,000 95,000 Investments 55,000 70,000 Plant and equipment (net) 500,000 370,000 $725,000 $600,000 Current liabilities $ 85,000 $ 80,000 Long-term debt 145,000 85,000 Common stock, $10 par 320,000 310,000 Retained earnings 175,000 125,000 $725,000 $600,000 2020 $ 18,000 48,000 64,000 45,000 358,000 $533,000...
Condensed balance sheet and income statement data for Jergan Corporation are presented here. JERGAN CORPORATION Balance Sheets December 31 2022 2021 2020 Cash $ 30,000 $ 20,000 $ 18,000 Accounts receivable (net) 50,000 45,000 48,000 Other current assets 90,000 95,000 64,000 Investments 55,000 70,000 45,000 Plant and equipment (net) 500,000 370,000 358,000 $725,000 $600,000 $533,000 Current liabilities $ 85,000 $ 80,000 $ 70,000 Long-term debt 145,000 85,000 50,000 Common stock, $10 par 320,000 310,000 300,000 Retained earnings 175,000 125,000 113,000...
Condensed balance sheet and income statement data for Jergan Corporation are presented here. JERGAN CORPORATION Balance Sheets December 31 2022 2021 2020 Cash $ 30,000 $ 20,000 $ 18,000 Accounts receivable (net) 50,000 45,000 48,000 Other current assets 90,000 95,000 64,000 Investments 55,000 70,000 45,000 Plant and equipment (net) 500,000 370,000 358,000 $725,000 $600,000 $533,000 Current liabilities $ 85,000 $ 80,000 $ 70,000 Long-term debt 145,000 85,000 50,000 Common stock, $10 par 320,000 310,000 300,000 Retained earnings 175,000 125,000 113,000...
Problem 13-03A
Condensed balance sheet and income statement data for Cheyenne
Corporation are presented here.
CHEYENNE CORPORATION
Balance Sheets
December 31
2022
2021
2020
Cash
$ 31,000
$ 21,000
$ 19,000
Accounts receivable (net)
51,000
46,000
49,000
Other current assets
97,000
102,000
71,000
Investments
62,000
77,000
52,000
Plant and equipment (net)
500,000
370,000
358,000
$741,000
$616,000
$549,000
Current liabilities
$ 86,000
$ 81,000
$ 71,000
Long-term debt
152,000
92,000
57,000
Common stock, $10 par
327,000
317,000
307,000
Retained earnings
176,000...
Problem 13-03A
Condensed balance sheet and income statement data for Ayayai
Corporation are presented here.
AYAYAI CORPORATION
Balance Sheets
December 31
2022
2021
2020
Cash
$ 31,000
$ 21,000
$ 19,000
Accounts receivable (net)
51,000
46,000
49,000
Other current assets
92,000
97,000
66,000
Investments
57,000
72,000
47,000
Plant and equipment (net)
500,000
370,000
358,000
$731,000
$606,000
$539,000
Current liabilities
$ 86,000
$ 81,000
$ 71,000
Long-term debt
147,000
87,000
52,000
Common stock, $10 par
322,000
312,000
302,000
Retained earnings
176,000...