Exceptional Service Grading Company Expansion Analysis XLS
xlsx
keyboard_arrow_up
School
University of the People *
*We aren’t endorsed by this school
Course
5116
Subject
Accounting
Date
Nov 24, 2024
Type
xlsx
Pages
5
Uploaded by HIKELIFE5110
Balance Sheet items
2018
2017
CURRENT ASSETS
Cash
456,500
222,400
Receivables
3,936,400
3,320,000 Quick Ratio 2017
Inventory
89,800
100,200 Quick Ratio 2018
Other assets
1,169,500
934,300
Total current assets
5,652,200
4,576,900
Current ratio 2017:
Current ratio 2018:
LONG TERM ASSETS
Note Receivable
380,600
280,700 Some additional debt
Equipment (net of depreciation)
975,000
1,017,800
Total long term assets
1,355,600
1,298,500
TOTAL ASSETS
7,007,800
5,875,400
Debt ratio 2017:
Debt ratio 2018:
CURRENT LIABILITIES
Accounts payable
2,783,100
2,805,700
Note payable (current maturities)
277,550
272,550
Other accrued liabilities
265,300
214,600
Total current liabilities
3,325,950
3,292,850
LONG TERM LIABILITIES
Notes payable (long term)
454,800
454,800
Long term accrued liabilities
389,550
320,250
Total long term liabilities
844,350
775,050
TOTAL LIABILITIES
4,170,300
4,067,900
STOCKHOLDERS' EQUITY
Common stock
450,000
450,000
Retained Earnings
2,387,500
1,357,500
Total stockholders' equity
2,837,500
1,807,500
LIABILITIES AND
STOCKHOLDERS' EQUITY
7,007,800
5,875,400
TOTAL LIABILITIES AND
STOCKHOLDERS EQUITY
1.35952139
(Current Assets - Inventories)/Current Liabilities
1.67242442
1.39
Total Current Assets / Total Current Liabilities
1.70
t acquired in 2018
69.2%
Total Debt / Total Assets
59.5%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Income Statement items
2018
2017
Answers/Comments
Service Contract Revenues
9,200,000
6,595,400
Increase in contracts
Service Contract Costs
(6,503,100)
(4,957,800)
Gross Profit
2,696,900
1,637,600
Gross profit margin 2017:
Gross profit margin 2018:
General and Administrative Expenses
(896,000)
(756,000)
Operating Income
1,800,900
881,600
Increase in profit - see above
Gain on sale of equipment
59,900
7,700
Interest expense
(69,500)
(70,800)
Operating Margin 2017:
Other expense
(9,600)
(63,100)
Operating Margin 2018:
Income before taxes
1,781,700
755,400
Taxes
(451,700)
(300,900)
Net Income
1,330,000
454,500
Increase in net income from
Retained Earnings, Beginning Balance
1,357,500
1,053,000
2,687,500
1,507,500
Less: Dividends paid
(300,000)
(150,000)
Retained Earnings, Ending Balance
2,387,500
1,357,500
24.83%
29.31%
e comment
0.133669
Operating Income/Net Sales
0.19575
m 2017-2018
Related Documents
Related Questions
How to calculate Net Operating Asset from this balance sheet for fiscal year-end 2015 .
arrow_forward
Balance Sheets
At December 31
2018
2017
2018
2017
Liabilities:
Accounts payable
29,400 Income taxes payable
61,710 Bonds payable
56,400Total liabilities
Assets:
Cash
Accounts receivable
Merchandise inventory
Long-term investments
Equipment
Acc. depreciation
Total assets
$ 24,640 $ 23,040
32,180
73,125
55,900
175,500 145,500Equity:
(33,550) (31.200) Common stock
$327.795 $284.850 APIC
$65,000 $ 40,380
10,725
10,200
48.750
66.000
$124,475 $116,580
96,000
9,000
63.270
$203.320 $168.270
Total liabilities and equity $327.795 $284.850
117,000
13,000
73,320
Retained earnings
Total equity
Eddy Inc.
Income Statement
For Year Ended December 31, 2018
$240,000
Sales
Cost of goods sold
Depreciation expense
Other operating expenses
Interest expense
Other gains (losses):
Loss on sale of equipment
$80,900
29,400
48,000
2,000 (160,300)
(8,400)
71,300
27,650
$ 43.650
Income before taxes
Income taxes expense
Net income
arrow_forward
Use the current asset section of the balance sheets of the Waverley Company as of June 30, 2017 and 2016 presented below to answer the questions that follow.
2017 2016Cash and cash equivalents R 75,000 R 58,800Trade accounts receivable, net 157,500 193,200Inventory 208,200 253,400Other current assets 18,400 15,500Total current assets R 459,100 R 520,900Total assets R2,650,000 R3,430,000Required:Complete a horizontal analysis of the current asset section of Waverley Company’s balance sheet for 2017. Your answers for “% Change” should be rounded to one decimal place, e.g.,…
arrow_forward
Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below.
Balance Sheets:
Assets
Cash and equivalents
Accounts receivable
Inventories
Total current assets
Net plant and equipment
Total assets
Liabilities and Equity
Accounts payable
Accruals
Notes payable
Total current liabilities
Long-term debt
Total liabilities
Common stock
Retained earnings
Total comment
2018
$100
275
175
$750
2,300
$3,050
$150
75
150
$375
450
$825
1,225
1,000
#7:375
2017
$85
300
250
$635
1,490
$2,125
$85
50
75
$210
290
$500
1,225
400
41.61
arrow_forward
Given the data in the following table, accounts receivable in 2023 was…
arrow_forward
Please input numbers below based on data provided for the year 2017
arrow_forward
Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below.
Balance Sheets:
2018
2017
Cash and equivalents
$70
$55
Accounts receivable
275
300
Inventories
375
350
Total current assets
$720
$705
Net plant and equipment
2,000
1,490
Total assets
$2,720
$2,195
Accounts payable
$150
$85
Accruals
75
50
Notes payable
120
145
Total current liabilities
$345
$280
Long-term debt
450
290
Common stock
1,225
1,225
Retained earnings
700
400
Total liabilities and equity
$2,720
$2,195
Income Statements:
2018
2017
Sales
$2,000
$1,500
Operating costs excluding depreciation
1,250
1,000
EBITDA
$750
$500
Depreciation and amortization
100
75
EBIT
$650
$425
Interest
62
45
EBT
$588
$380
Taxes (40%)
235
152
Net income
$353
$228
Dividends paid
$53
$48
Addition to retained…
arrow_forward
Find return on financial leverage and return of financial leverage ratio for years 2017, 2018, and 2019.
arrow_forward
M7Q1 Redo
arrow_forward
Table 1: Revenue and expense information for the year 2017 and balance sheet items at
31 December 2017
Cash
Net fixed assets
Interest paid
Creditors
Debtors
Accumulated retained profit
- end of 2017
Costs of goods sold
Sales revenue
Short-term loans
Overdraft balance
Expenses
Share capital
Dividends paid
Long-term liabilities
Stock of toy parts
$1000
$27000
$250
$4000
$3500
$10000
$7500
$27250
$1500
$2000
$7000
$13500
$2500
$5000
$4500
arrow_forward
All the figures are in millions.
Please calculate: debt ratio and times interest earned ratio
Please written down the formulas used and use excel.
BKW
Current Asset
Current Liabilities
Total Liabilities
Total Assets
2016
344,168
145,498
678,726
2,517,211
2017
356,979
160,215
752,063
2,719,903
2018
368,473
177,655
804,059
2,875,137
2019
495,024
261,798
925,626
3,092,984
2020
637,416
232,882
1,428,922
3,832,933
2021
579,863
268,282
1,546,085
4,025,832
BKW
Net Cash Provided by operating activities
Operating Income Before Tax
Finance Costs
Cash and cash eqiv &
Accounts receivables
2016
148,507
121,756
- 14,080
19,641 + 133,225
2017
115,422
256,583
- 12,436
19,641 + 133,225
2018
170,948
244,453
- 14,456
21,167 + 122,216
2019
123,080
314,475
- 23,883
74,881 + 133,319
2020
75,259
417,117
-…
arrow_forward
answer quickly
arrow_forward
Calculate following ratios
If you are not able to calculate with the given the information shown, indicate what is missing. After calculating each ratio indicate whether the trend from 2017 to 2018 is good or bad and why.
Year 2018
Year 2017
Net Profit Margin
Total Asset turnover
Debt to Tangible Net Worth Ratio
Operating Cash Flow / Total Debt
arrow_forward
Given the data in the following table, the entry for Inventories on the 2023 common-sized balance sheet was %.
arrow_forward
Calculating Ratios and Estimating Credit Rating
The following data are from Kellogg's 10-K report dated December 29, 2018 ($ millions).
Revenue
Interest expense
Tax expense
Amortization expense
Depreciation expense
$13,547 Earnings from continuing operations $1,344
Capital expenditures (CAPEX) 578
287
181
Total debt
8,893
23
Average assets 17,066
493
a. Use the data above to calculate the following ratios: EBITA/Average assets, EBITA Margin, EBITA/ Interest expense, Debt/EBITDA, CAPEX/Depreciation Expense. Definitions for these
ratios are in Exhibit 7.4.
b. Refer to Exhibit 7.4 and the ratios you calculated in part a. Estimate the credit rating that Moody's might assign to Kellogg.
Round answers to one decimal place (percentage ex: 0.2345 = 23.5%)
Ratio Moody's rating
EBITA/Avg. assets
EBITA margin
EBITA/Int. expense
Debt/EBITDA
CAPEX/Dep. expense
Please answer all parts of the question.
0%
0%
0
0
0
◆
◆
arrow_forward
Find return on assets and return on equity ratios for year 2017, 2018, and 2019.
arrow_forward
Find return on financial leverage and return of financial leverage ratio for years 2017, 2018, and 2019
arrow_forward
Find the asset turnover for years 2017, 2018, and 2019.
arrow_forward
Find operating cash flow to current liabilites for years 2017, 2018, and 2019.
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Financial Accounting: The Impact on Decision Make...
Accounting
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Cengage Learning
Related Questions
- How to calculate Net Operating Asset from this balance sheet for fiscal year-end 2015 .arrow_forwardBalance Sheets At December 31 2018 2017 2018 2017 Liabilities: Accounts payable 29,400 Income taxes payable 61,710 Bonds payable 56,400Total liabilities Assets: Cash Accounts receivable Merchandise inventory Long-term investments Equipment Acc. depreciation Total assets $ 24,640 $ 23,040 32,180 73,125 55,900 175,500 145,500Equity: (33,550) (31.200) Common stock $327.795 $284.850 APIC $65,000 $ 40,380 10,725 10,200 48.750 66.000 $124,475 $116,580 96,000 9,000 63.270 $203.320 $168.270 Total liabilities and equity $327.795 $284.850 117,000 13,000 73,320 Retained earnings Total equity Eddy Inc. Income Statement For Year Ended December 31, 2018 $240,000 Sales Cost of goods sold Depreciation expense Other operating expenses Interest expense Other gains (losses): Loss on sale of equipment $80,900 29,400 48,000 2,000 (160,300) (8,400) 71,300 27,650 $ 43.650 Income before taxes Income taxes expense Net incomearrow_forwardUse the current asset section of the balance sheets of the Waverley Company as of June 30, 2017 and 2016 presented below to answer the questions that follow. 2017 2016Cash and cash equivalents R 75,000 R 58,800Trade accounts receivable, net 157,500 193,200Inventory 208,200 253,400Other current assets 18,400 15,500Total current assets R 459,100 R 520,900Total assets R2,650,000 R3,430,000Required:Complete a horizontal analysis of the current asset section of Waverley Company’s balance sheet for 2017. Your answers for “% Change” should be rounded to one decimal place, e.g.,…arrow_forward
- Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance Sheets: Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total comment 2018 $100 275 175 $750 2,300 $3,050 $150 75 150 $375 450 $825 1,225 1,000 #7:375 2017 $85 300 250 $635 1,490 $2,125 $85 50 75 $210 290 $500 1,225 400 41.61arrow_forwardGiven the data in the following table, accounts receivable in 2023 was…arrow_forwardPlease input numbers below based on data provided for the year 2017arrow_forward
- Quantitative Problem: Rosnan Industries' 2018 and 2017 balance sheets and income statements are shown below. Balance Sheets: 2018 2017 Cash and equivalents $70 $55 Accounts receivable 275 300 Inventories 375 350 Total current assets $720 $705 Net plant and equipment 2,000 1,490 Total assets $2,720 $2,195 Accounts payable $150 $85 Accruals 75 50 Notes payable 120 145 Total current liabilities $345 $280 Long-term debt 450 290 Common stock 1,225 1,225 Retained earnings 700 400 Total liabilities and equity $2,720 $2,195 Income Statements: 2018 2017 Sales $2,000 $1,500 Operating costs excluding depreciation 1,250 1,000 EBITDA $750 $500 Depreciation and amortization 100 75 EBIT $650 $425 Interest 62 45 EBT $588 $380 Taxes (40%) 235 152 Net income $353 $228 Dividends paid $53 $48 Addition to retained…arrow_forwardFind return on financial leverage and return of financial leverage ratio for years 2017, 2018, and 2019.arrow_forwardM7Q1 Redoarrow_forward
- Table 1: Revenue and expense information for the year 2017 and balance sheet items at 31 December 2017 Cash Net fixed assets Interest paid Creditors Debtors Accumulated retained profit - end of 2017 Costs of goods sold Sales revenue Short-term loans Overdraft balance Expenses Share capital Dividends paid Long-term liabilities Stock of toy parts $1000 $27000 $250 $4000 $3500 $10000 $7500 $27250 $1500 $2000 $7000 $13500 $2500 $5000 $4500arrow_forwardAll the figures are in millions. Please calculate: debt ratio and times interest earned ratio Please written down the formulas used and use excel. BKW Current Asset Current Liabilities Total Liabilities Total Assets 2016 344,168 145,498 678,726 2,517,211 2017 356,979 160,215 752,063 2,719,903 2018 368,473 177,655 804,059 2,875,137 2019 495,024 261,798 925,626 3,092,984 2020 637,416 232,882 1,428,922 3,832,933 2021 579,863 268,282 1,546,085 4,025,832 BKW Net Cash Provided by operating activities Operating Income Before Tax Finance Costs Cash and cash eqiv & Accounts receivables 2016 148,507 121,756 - 14,080 19,641 + 133,225 2017 115,422 256,583 - 12,436 19,641 + 133,225 2018 170,948 244,453 - 14,456 21,167 + 122,216 2019 123,080 314,475 - 23,883 74,881 + 133,319 2020 75,259 417,117 -…arrow_forwardanswer quicklyarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning

Financial Accounting: The Impact on Decision Make...
Accounting
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Cengage Learning