Assignment: Financial Statements, Financial Statement Analysis & Break- Even, Financial and Operating Leverages
Finance date of Adams Stores, Inc. for the year ending 2016 and 2017.
|
Items
|
2016
|
2017
|
|
Sales
|
$3,432,000
|
$5,834,400
|
|
Cash
|
9,000
|
7,282
|
|
Other Expenses
|
340,000
|
720,000
|
|
Retained Earnings
|
203,768
|
97,632
|
|
Long-term debt
|
323,432
|
1,000,000
|
|
Cost of goods sold
|
2,864,000
|
4,980,000
|
|
Depreciation
|
18,900
|
116,960
|
|
Short-term investments
|
48,600
|
20,000
|
|
Fixed Assets
|
491,000
|
1,202,950
|
|
Interest Expenses
|
62,500
|
176,000
|
|
Shares outstanding (par value $46.00)
|
100,000
|
100,000
|
|
Market Price of stock
|
8.50
|
6
|
|
Accounts Receivable
|
351,200
|
632,160
|
|
Accounts payable
|
145,600
|
324,000
|
|
Inventory
|
715,200
|
1,287,360
|
|
Notes Payable
|
200,000
|
720,000
|
|
Accumulated Depreciation
|
146,200
|
263,160
|
|
Accruals
|
136,000
|
284,960
|
|
Tax Rate
|
40%
|
40%
|
Instructions:
As a group, complete the following activities using the financial information above:
Part I: Financial Statements
• Prepare the income statement for 2016 and 2017. Include statement of retained earnings for 2017. The company paid $11,000 dividend in 2017.
• Prepare the balance sheet for 2016 and 2017
• Prepare Common-Size financial statements of income statement and balance sheet.
• Prepare Statement of Cash Flows.
Part II: Financial Statement Analysis
1. Based on your financial statements (from Part 1), calculate the following ratios for the two years. Show all your calculations in good form. Show your formulas. If you use excel, each calculation need to show the excel formula
Current ratio
Quick ratio
Inventory turnover (times)
Average collection period (days)
Total asset turnover (times)
Debt ratio
Times interest earned
Gross profit margin
Net profit margin
Return on total assets
Return on equity
P/E ratio
Return on equity using DuPont Analysis
2. Comments on the ratios by comparing 2016 to 2017 ratios.
3. Assume Adams Stores, Inc. is a retail company similar to WalMart, Myers, or Target. Compare 2017 ratios to the industry average. Please note that Adams Stores, Inc. is not a real company. To find comparable industry ratios, you need to search for industry ratios for retail. See information on Moodle for instructions on how to find industry ratios. Based on the industry average, how is Adams Stores, Inc. doing financially?
Part III: Break-even, Financial and Operating Leverages
|
Johnson Products, Inc.
Income Statement
For the Year Ended December 31, 2018
|
|
Sales (40,000 bags at $50 each)
|
$2,000,000
|
|
Less: Variable costs (40,000 bags at $25)
|
1,000,000
|
|
Fixed costs
|
600,000
|
|
Earnings before interest and taxes
|
400,000
|
|
Interest expense
|
|
120,000
|
|
Earnings before taxes
|
280,000
|
|
Income tax expense (20%)
|
56,000
|
|
Net income
|
$ 224,000
|
Based on the information above, calculate (show all calculations and responses in good form):
i. Break-even in units (in dollars and units). Explain what your numbers mean. As a manager, how would you use the numbers in financial planning?
ii. What is the degree of financial leverage? Explain what your number mean. As a manager, how would you use the numbers in financial planning?
iii. What is the degree of operating leverage? Explain what your number mean. As a manager, how would you use the numbers in financial planning?
Format your assignment according to the following formatting requirements:
i) The answer should be typed, using Times New Roman font (size 12), double spaced, with one-inch margins on all sides.
ii) The response also includes a cover page containing the title of the assignment, the student's name, the course title, and the date. The cover page is not included in the required page length.
iii) Also include a reference page. The Citations and references must follow APA format. The reference page is not included in the required page length.