MODULE PGBM01 FINANCIAL MANAGEMENT (1)
docx
keyboard_arrow_up
School
London School of Science and Technology *
*We aren’t endorsed by this school
Course
1
Subject
Finance
Date
Nov 24, 2024
Type
docx
Pages
29
Uploaded by nicholaskidenge
1
MODULE PGBM01 FINANCIAL MANAGEMENT & CONTROL
Submitted By
Student Name:
Student No:
Submission Date:
2
Contents
Part A Analysis of Financial Reports
...........................................................................................................
3
Task1A
....................................................................................................................................................
3
i. Ratio Analysis
...................................................................................................................................
3
Task1B
.....................................................................................................................................................
3
Part B
...........................................................................................................................................................
3
Task 2A: Investment Appraisal Techniques
.............................................................................................
3
Task 2B: Benefits and Limitations Investment Appraisal Techniques
.....................................................
3
Task 2C: Factors to Consider in Choosing Between Making or Buying Blue-drums
..............................
3
Task 2D: Factors to Consider for Suitable Sources of Finance
................................................................
3
Task 3A: Impact of Budgeting Process on Potential Projects and the Relationship with Objectives and Strategic Plans
.........................................................................................................................................
3
Task 3B
....................................................................................................................................................
3
3
Part A Analysis of Financial Reports
Task1A i. Ratio Analysis Profitability Ratios
Investors use profitability ratios to gauge whether the firm is profitable or not. Year (
All numbers in thousands)
2020
2021
2022
Revenue
€ 50,724,000
€ 52,444,000
€ 60,073,000
Net Income
€ 5,581,000
€ 6,049,000
€ 7,642,000
EBIT
€ 8,733,000
€ 9,047,000
€ 11,155,000
Gross Profit
€ 22,040,000
€ 22,185,000
€ 24,167,000
Average Assets
€ 67,659,000
€ 75,095,000
€ 77,821,000
Average Equity
€ 21,701,000
€ 19,746,000
€ 21,701,000
Total Capitalization € 15,266,000
€ 17,107,000
€ 19,021,000
Cashflow From Operation
€ 9,058,000
€ 7,972,000
€ 7,282,000
Profitability Ratios
Formula
2020
2021
2022
Gross Margin
Gross Profit / Revenue
43.45
%
42.30
%
40.23
%
Operating Margin
EBIT/Revenue
17.22
%
17.25
%
18.57
%
Return on Assets
Net Income/Assets
8.25%
8.06%
9.82%
Return on Equity
Net Income/Equity
25.72
%
30.63
%
35.21
%
Return on invested capital (ROIC)
Net Profit/Total Capital
36.56
%
35.36
%
40.18
%
Cashflow Margin
Cashflow From Operation/Revenue
17.86
%
15.20
%
12.12
%
Net Profit Margin
Profit (after tax) / Revenue
11.00
%
11.53
%
12.72
%
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
4
1. Gross Margin
The gross profit margin dropped from 42.3% to 40.23% between 2021 and 2022. COGS increased as a proportion of revenues, showing a negative trend for the organization. If this continues, Unilever may struggle to pay operating expenses and make a profit (
Rahman, 2017). Unilever may reverse this trend by minimizing supply chain costs, renegotiating supplier conditions, and changing product pricing to maintain a healthy gross margin.
2. Operating Margin
Unilever's operating Margin rose from 17.25% to 18.57%. Unilever controlled operating expenses better in the second year. This positive trend has boosted the company's primary operations. Unilever must cut costs and raise productivity to retain its profit margin. Regularly reviewing and optimizing internal processes may save costs and increase profitability.
3. Return on Asset
Unilever's assets were more productive in 2022, with ROA rising from 8.06% to 9.82%. Net profit margin and operational efficiency boosted this. To boost ROA, Unilever should concentrate on assets with higher returns, evaluate its present holdings, and sell underperforming
ones.
4. Return on Equity Unilever increased its return on equity from 30.63% in 2021 to 35.21% in 2022. Revenues increased because the corporation effectively used shareholder equity. Higher net profit margin and asset utilization explain this. To sustain its return on equity (ROE), Unilever must focus on net income growth and capital structure. Careful debt and equity management may
boost the company's ROE sustainably.
5. Return on Invested Capital (ROIC)
5
Unilever increased ROIC from 35.36% in 2021 to 40.18% in 2022. The company's shareholder returns should improve. To maintain this ROIC rise, Unilever must focus on high-
return projects and evaluate past investments (Seo and Soh, 2019). Reinvesting in promising sectors may boost ROIC for the company.
6. Cashflow Margin
For Unilever, revenues fell from 15.20% in 2021 to 12.12% in 2022. Unilever's 2022 cash flow was lower as a proportion of sales. The company may struggle to reinvest in growth and meet its financial obligations (
Lu and Yu, 2020). Working capital management, inventory control, and fast customer collections may help Unilever boost its cash flow margin.
7. Net Profit Margin
Net profit margin rose from 11.53% in 2021 to 12.72% in 2022. Unilever's earnings increased after taxes and interest. To sustain its net profit margin, Unilever must decrease costs, streamline operations, and raise sales. Unilever's profitability indices have improved, indicating good management and increased profits. Management should emphasize reducing expenditures, optimizing resources, and allocating capital to boost profitability. Investors should not hesitate to invest in the firm since they will get a nice return. Liquidity Ratios The liquidity ratios evaluate a company's ability to meet short-term financial obligations. The metric is useful in determining if the current assets are enough to cover current liabilities (Banerjee and Mio, 2018). The three common liquidity ratios are current, quick, and operational cash flow. The table below represents the calculation of the three ratios.
Year (
All numbers in 2020
2021
2022
6
thousands)
Current Assets
€ 16,157,000
€ 17,401,000
€ 19,157,000
Inventory
€ 4,462,000
€ 4,683,000 € 5,931,000 Net Cash Flow from Operation Activities
€ 9,058,000 € 7,972,000 € 7,282,000 Current Liabilities
€ 20,592,000 € 24,778,000
€
25,427,000 Liquidity Ratio
Formula 202
0
202
1
202
2
Current Ratio
Current Assets/Current Liabilities
0.78
0.70
0.75
Quick Ratio
(Current Assets-Inventory)/ Current Liability
0.57
0.51
0.52
Operation cash flow ratio
Cash flow from operation/Current Liability
0.44
0.32
0.29
1. Current Ratio Unilever increased its current ratio from 0.70 in 2021 to 0.75 in 2022. The corporation had a ratio below 1 in both years, indicating it had trouble satisfying short-term commitments. Unilever's current ratio may improve by increasing current assets or lowering current liabilities (
Nur'aidawati, 2018). Improved inventory management, faster accounts receivable collection, and better supplier payment terms may achieve this. Short-term finance may help the company enhance liquidity.
2. Quick Ratio
The quick ratio removes inventory value, making it a stricter liquidity gauge than the current ratio. The fast ratio for Unilever increased from 0.51 in 2021 to 0.52 in 2022. This ratio was below 1, suggesting that Unilever cannot satisfy its short-term obligations (
Suryanengsih
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
7
and Kharisma, 2020). That firm should grow cash and cash equivalents to boost this ratio. The corporation should also borrow slowly.
3. Operation cash flow ratio
Operating cash flow determines the company's short-term commitments. 2021's ratio was 0.32, and 2022's was 0.29. Like the previous two ratios, these low values imply that operating cash flow is insufficient to meet short-term commitments. To maximize cash flow, Unilever should improve operational efficiency. Based on these liquidity ratios, management should prioritize current assets and delay borrowing. Shareholders should collaborate with management to improve liquidity. Finally, Unilever's poor liquidity ratio should caution creditors. Asset Utilization Ratios
Asset utilization ratios are useful when gauging the company's effectiveness in using assets to generate revenues. Common asset utilization ratios include Asset Turnover, Inventory Turnover, and Fixed Assets Turnover ratios. The calculation is presented below
Year (
All numbers in thousands)
2020
2021
2022
Revenue
€ 50,724,000
€ 52,444,000
€ 60,073,000 Average Assets
€ 67,659,000 € 75,095,000
€ 77,821,000
Inventories
€ 4,462,000 € 4,683,000
€ 5,931,000
Cost of Goods
€ 28,684,000
€ 30,259,000
€ 35,906,000
Fixed Assets
€ 51,502,000
€ 57,694,000
€ 58,664,000
8
Efficiency Ratios
Formula
2020
2021
2022
Asset Turnover Ratio
Revenue/Assets
0.75
0.70
0.77
Inventory Turnover Ratio
Cost of Goods/Inventory
6.43
6.46
6.05
Fixed Asset Turnover Ratio
Revenue/Fixed Assets
0.98
0.91
1.02
1. Asset Turnover ratio
Unilever reported a slight increase in the Asset Turnover ratio from 0.70 in 2021 to 0.77 in 2022. The rise indicates the effective use of its assets in generating revenues. The management
should focus on streamlining operations, improving production efficiency, and exploring new markets to increase further
. 2. Inventory Turnover ratio
The regularity with which things are sold and restocked shows how successfully a company manages its stock. Stock management improves ratios. Inventory turnover fell from 6.46 in 2021 to 6.05 in 2022. The declining ratio indicates that Unilever keeps inventories longer,
resulting in tied capital and holding costs. It also suggests the corporation is not accurately predicting product demand. To enhance this ratio, the organization could improve inventory management.
3. Fixed Assets Turnover ratio
The fixed Assets Turnover ratio measures how the company effectively utilizes its fixed assets
in generating sales. The company reported an increase in fixed asset turnover ratio from 0.91 in 2021 to 1.02 in 2022 (
Tissen and Sneidere, R2019). The increase signifies that Unilever is effectively its fixed asset for generating revenues. To improve this ratio further, the company should regularly maintain fixed assets to improve efficiency.
Gearing Ratios
9
Investors use these ratios to determine
a
company's financial leverage. The common gearing ratios include debt-to-equity ratio, Debt ratio, and Times Interest Earned. The calculation
is reported below: Year (
All numbers in thousands)
2020
2021
2022
Assets
€ 77,821,000
€ 75,095,000
€ 77,821
Total Debt
€ 50,004,000
€ 55,349,000
€ 56,120,000
Equity
€ 17,655,000
€ 19,746,000 € 21,701,000
EBIT
€ 8,733,000
€ 9,047,000
€ 11,155,000
Interest Expense
€ 737,000
€ 491,000
€ 818,000
Gearing Ratio
Formula
2020
2021
2022
Debt-to-Equity Total Debt/Equity
2.83
2.80
2.59
Debt Ratio
Total Debt/Assets
0.64
0.74
0.72
Times Interest Earned EBIT/Interest Expense
11.85
18.43
13.64
1. Debt-to-Equity The debt-to-equity ratio measures the proportion of debt to equity used to finance the company's assets. There was a slight decline in Debt-to-Equity from 2.80 in 2021 to 2.59 in 2022. The decline indicates that Unilever reduced its reliance on debt (Maulita and Tania, 2018). The company should consider the cost of debt and seek alternative financing options. 2. Debt Ratio
The debt ratio decreased from 0.74 in 2021 to 0.72 in 2022, indicating that Unilever has effectively managed its debt burden. The company should align the debt level with the company's overall strategy. 3. Times Interest Earned (Interest Coverage Ratio)
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
10
The interest Coverage Ratio decreased from 18.43 in 2021 to 13.64 in 2024. This indicates that Unilever's ability to cover its interest expenses has declined. If Unilever wants to raise its EBIT, it has to prioritize increasing its profitability and operational efficiency. The company's capacity to pay interest on debts will improve as revenues rise.
Investment Ratios
These ratios measure what the investors stand to gain from their investments. Year (
All numbers in thousands)
2021
2022
Net income
€ 6,049,000
€ 7,642,000
Capital
€ 17,107,000
€ 19,021,000
Current Assets
€ 17,401,000
€ 19,157,000
Inventory € 4,683,000
€ 5,931,000
Year
Formula
2021
2022
Return on Investment
Net Income / Total Capital Employed
35.36%
40.18%
Working Notes
current assets – inventory
€ 12,718,000
€ 13,226,000
1. Return on Investment
Unilever reported an increase in Return on Investment from 35.36% in 2021 to 40.18% in
2022. This increase indicates that investors will get more on their investments. Unilever's performance is strong.
2. Working Notes
11
Working notes of Unilever increased from €12,718,000,000 in 2021 to 13,226,000,000 in 2022. ii. DuPont Analysis model
Year 2021
2022
ROE
Net Income/Equity 30.63
%
35.21%
Reconstructed ROE
Net Income/Sales
x
Sales/Asset
x
Assets/Equity
ROE
Profit Margin
x
Asset Turnover
X
Financial Leverage
2021
11.53%
X
0.70
X
380%
30.63
%
2022
12.72%
X
0.77
X
359%
35.21
%
The table above resulted from an increase in profit margin from 11.53% in 2021 to 12.72% in 2022 and an increase in Asset Turnover from 0.70 in 2021 to 0.77 in 2022.
Task1B
Breakeven of sales in unit Breakeven Sales in Units: Breakeven Sales (in units) = Total Fixed Costs / (Sales Revenue per unit - Direct Costs per unit)
= €160M/(€10M-6M)
Breakeven of sales in cash
Breakeven Sales (in cash) = Breakeven Sales (in units) * Sales Revenue per unit Breakeven Sales (in cash) = 40 Units X 10M
12
=400M
= 400, 000
€ 400,000 (All values in thousands)
Contribution Margin Ratio
Contribution Margin Ratio = (Sales Revenue per unit - Direct Costs per unit) / Sales Revenue per
unit Contribution
Margin Ratio = (€10,000,000 - €6,000,000) / €10,000,000
=0.4 or 40%
Operating Leverage
Operating Leverage = 0.4 / (1 - (€160,000,000 / (70,000,000 * €10,000,000))) Operating Leverage = 0.4 / (1 - (€160,000,000 / €700,000,000)) Operating Leverage = 0.4 / (1 - 0.22857) Operating Leverage ≈ 0.5575 or 55.75%
Discussion
Break-Even Point
At the breakeven threshold, a business's entire income equals its total expenses, and the firm makes no money. The minimum number of units required to break even at a cash price of €400,000 is 40 (
Jastrzebski and Geras, 2020). The corporation would profit for orders above 40 units or €400,000,000 in cash, but losses would be incurred for orders under this threshold.
Contribution Margin Ratio
The contribution margin ratio measures how much each euro earned in sales goes toward defraying fixed expenses and turning a profit. Because of this, €0.40 of every €1 in sales is
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
13
available to pay for fixed expenses and contribute to profit, making the contribution margin ratio 40%.
Operating Leverage
A company's operational leverage measures how its operating income (EBIT) responds to
changes in sales revenue. Increased operational leverage magnifies the effect of a change in sales
volume by the same factor (Younas and Sarmad, 2020). If real sales volume increased by 10% (to 70M units), operating income would rise by 5.575% (given the current operating leverage of 55.75%).
Impact on Profitability Ratio
A company's operational leverage measures how its operating income (EBIT) responds to
changes in sales revenue. Increased operational leverage magnifies the effect of a change in sales
volume by the same factor. If real sales volume increased by 10% (to 70M units), operating income would rise by 5.575% (given the current operating leverage of 55.75%).
Part B
Task 2A: Investment Appraisal Techniques
a. Payback Period Year
Personal
Care
Cashflow(€M
)
Cumulative
Cash Flows
0
-600
-600
1
300
-300
2
250
-50
3
200
150
4
150
300
5
100
400
14
6
95
495
PBP = Minimum year + Amount to be recovered/maximum year
=2 +50/200
= 2.25 years
Year
Home Care
Cashflow(€
M)
Cumulati
ve Cash Flows
0
-600
-600
1
95
-505
2
100
-405
3
150
-255
4
200
-55
5
250
195
6
300
495
PBP = Minimum year + Amount to be recovered/ maximum year
= 4+ (55/250)
= 4. 22 years
Based on the calculation above, personal care is the best project because it has less payback than home care. Hence, personal care represents a less risky project. b. The Discounted Payback Period
Year
Personal Care Cashflow(€M)
PVIF (8%)
PV
Cumulativ
e Cash
Flows
0
-600
1
-
600.00
-600.00
1
300
0.9259
277.77
-322.23
2
250
0.8573
214.33
-107.91
15
3
200
0.7938
158.76
50.86
4
150
0.735
110.25
161.11
5
100
0.6806
68.06
229.17
6
95
0.6302
59.87
289.03
Discounted PBP = Minimum year + Amount to be recovered/ PV of CFAT of maximum year
=2+(107.91/158.76)
=2.68 years
Year
Home Care Cash flow(€M)
PVIF (8%)
PV
Cumulative Cash Flows
0
-600
1
-600
-600.00
1
95
0.9259
87.9605
-512.04
2
100
0.8573
85.73
-426.31
3
150
0.7938
119.07
-307.24
4
200
0.735
147
-160.24
5
250
0.6806
170.15
9.91
6
300
0.6302
189.06
198.97
Discounted PBP = Minimum year + Amount to be recovered/ PV of CFAT of maximum year
=4 +(160.24/170.15)
=4.94 years
Based on the calculation above, personal care is the best project because it has a lower discounted payback period than home care. Hence, personal care represents a less risky project. c. The Accounting Rate of Return.
For Both Machines
ARR=Average Profit/Average Investment
Depreciation = (Cost – Salvage/Scrap Value)/ Life of the Asset
= (600-60)/6
=90M
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
16
Depreciation= 90x6
Depreciation=540M
Total Annual revenue= 300+250+200+150+100+95
=1095M
Profit = 1095-540
=555M
Average Profit = 555/6
=92.5M
Average investment= (600+60)/2
=330M
ARR=92.5/330
=28.03%
ARR cannot determine the best project here because they had the same total cash flow and residual value. Therefore, they have equal ARR. d. The Net Present Value
Year
Personal Care Cashflow(€
M)
PVIF (8%)
PV
0
-600
1
-600.00
1
300
0.9259
277.77
2
250
0.8573
214.33
3
200
0.7938
158.76
4
150
0.735
110.25
5
100
0.6806
68.06
6
95
0.6302
59.87
NPV
289.03
17
Year
Home Care
Cashflow(€
M)
PVIF (8%)
PV
0
-600
1
-600
1
95
0.925
9
87.960
5
2
100
0.857
3
85.73
3
150
0.793
8
119.07
4
200
0.735
147
5
250
0.680
6
170.15
6
300
0.630
2
189.06
NPV
198.97
05
Based on the above calculation, Personal Care is better because it has a bigger NPV Value, meaning it will be more profitable. e. The Internal Rate of Return
Year
Personal Care Cashflow(€
M)
0
-600
1
300
2
250
3
200
4
150
5
100
6
95
18
IRR
26.95%
Year
Home Care Cashflow (€M)
0
-600
1
95
2
100
3
150
4
200
5
250
6
300
IRR
16.25%
Based on the tables above, personal care is better because it has a bigger IRR. Overall, the management should consider Personal Care. Task 2B: Benefits and Limitations Investment Appraisal Techniques
a. The Payback Period.
Benefits
. Simplicity: The payback period is easy to calculate and understand, making it accessible to all stakeholders.
ii. Quick assessment: Investors can easily assess how long it will take to recoup their investments.
Limitations
i. This appraisal method does not consider the time value of money.
ii. Cash flow after the payback period is not given any attention.
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
19
Small firms and projects with limited time for investment often employ the payback period. It is useful for gauging the effect on liquidity and getting a quick read on the risk
related to how long it will take to get your money back.
b. The Discounted Payback Period
Benefits
i. Considers the time value of money: This strategy is superior to the conventional payback time since it considers the discounted cash flows.
ii. Risk assessment: Taking into account the present value of future cash flows, it aids in the identification of initiatives that may swiftly recoup the initial investment.
Limitation
i. Complexity: The deferred payback time is more complicated to calculate and may be difficult for certain stakeholders to grasp.
ii.
Subjectivity: The findings are very susceptible to the subjectivity used in determining the discount rate.
When evaluating investments, companies that factor in the time worth of money employ the discounted payback period. It's especially useful for assessing endeavors or projects with long-term time horizons and substantial swings in cash flow.
c. The Accounting Rate of Return.
Benefits
i. Simplicity: ARR is easy to compute, primarily based on available accounting information.
ii. Useful for financial reporting: It is a common tool for reporting on the financial success of a project.
Limitation
20
i. Ignores the time value of money: ARR might provide erroneous conclusions since it ignores the value of money over time.
ii. Ignores cash flows: The investment's economic reality may not be reflected in its emphasis on
accounting profits rather than cash flows.
An organization's ARR is a standard metric used in financial statements and internal assessments of business success. It's not ideal, however, for making sophisticated financial choices.
d. The Net Present Value
Benefits
i. Considers time value of money: NPV accounts for the time value of money by discounting future cash flows to the present value. It can easily be used to compare the profitability of various projects and make informed information. ii. Considers all cash flows: It factors in the original investment and expected incoming and outgoing cash flows.
Limitation
i. Requires a discount rate estimation: A project's perceived level of risk might affect the discount rate that should be used.
ii. Complexity: Calculating NPV can be more involved than other techniques.
Corporations often utilize net present value (NPV) when making investment decisions. It is liked since it's a straightforward monetary assessment of the project's worth that also considers
the passage of time.
e. The Internal Rate of Return Benefits
21
i. It considers the time value of money and attempts to calculate the expected rate of return for the project.
ii. The IRR can be compared with the company's cost of capital.
Limitation
i. Multiple IRRs: In certain cases, a project's cash flow pattern might lead to multiple IRRs, making it challenging to interpret the results.
ii. Reinvestment rate assumption: However, it is not always possible to reinvest intermediate cash flows at the project's rate of return, which is what IRR does.
The Internal Rate of Return (IRR) is a popular metric company use to evaluate various investment options' profitability. Although it has several drawbacks, it is widely used in investment analysis.
Task 2C: Factors to Consider in Choosing Between Making or Buying Blue-drums
When deciding whether to manufacture or purchase Blue Drums, Blue-Drum PLC must carefully weigh several criteria to choose the best course of action. Consider the following when you make your decision:
i. Conducting Cost Analysis
An accurate cost analysis must be performed. Blue-drum PLC must weigh the cost of making Blue-drums in-house against purchasing them from an outside source. Indirect expenses, including depreciation, supervisors' salaries, and general manufacturing overheads, should also be included in this analysis alongside direct costs (materials, labor, variable overheads). Blue-
drum PLC must also consider the economies of scale of producing 30,000 drum packs annually. This volume may affect the total cost comparison if they can negotiate a lower price with the supplier.
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
22
ii. Capacity and Demand
Blue-drum PLC should evaluate current production levels in light of projected future demand. An external supplier may be the most cost-effective option if the company's manufacturing capacity is underused or demand fluctuates widely. However, if demand is great and production capacity is already at capacity, it may be preferable to keep production in-house.
iii. Quality and Control
The caliber of the Blue-drums has a major role in the final verdict. Blue-drum PLC may have the edge over its competitors if its production method guarantees a higher-quality product than the one the supplier offers. In-house manufacture also allows Blue-Drum PLC to resolve any quality concerns that may develop during production.
iv. Supply Chain Risks
When a company relies on a third-party provider, supply chain risks increase. Blue-drum PLC must determine whether the supplier can be relied upon, is financially stable, and can reliably fulfill delivery deadlines. Blue-drum PLC's operations and customer satisfaction are vulnerable to supply chain interruptions.
v. Long-Term Strategy
Blue-drum PLC's long-term strategic goals should inform the company's manufacturing or purchasing choice. Making things in-house might be the best option if vertical integration and tight production supervision are priorities. On the other hand, outsourcing to the supplier may be more appropriate if the company aims to concentrate on its core capabilities and simplify its operations.
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
23
Task 2D: Factors to Consider for Suitable Sources of Finance
Blue-drum PLC, the company investing, must carefully consider several criteria for the financing it will receive. Three important considerations are as follows:
i. Cost of Capital
Each possible source of funding has to have its cost of capital calculated. Interest rates, dividend expectations, and other expenses may differ depending on whether funding is secured via debt or equity. To maximize profits and reduce costs, Blue-Drum PLC should choose the funding mechanism with the lowest cost of capital.
ii. Risk Tolerance and Financial Stability
The shareholders of Blue-Drum PLC need to take stock of the company's risk tolerance and financial health. Financial risks may develop if the firm takes on too much debt or depends too much on external funding, particularly if it experiences market downturns or unanticipated obstacles. The long-term success of a business depends on its ability to keep its capital structure stable and in line with the level of risk it is willing to take.
iii. Flexibility and Repayment Terms
The payback lengths and adaptability of various financing options differ. Repayment terms on long-term loans may be set in stone, and securing equity funding may necessitate compromising some control of the company to a third party. Blue-drum PLC has to weigh the adaptability of each financing choice against its cash flow forecasts and expansion goals.
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
24
Task 3A: Impact of Budgeting Process on Potential Projects and the Relationship with Objectives and Strategic Plans
Budgeting is vital to any endeavor's success, as it sets out the financial plan and distributes resources fairly. Let's look at Unilever PLC as an example to see how possible initiatives are affected by budgeting:
i. Resource Allocation
Unilever uses budgets to distribute funds amongst initiatives depending on each one's strategic significance, expected return, and cost projections. It guarantees that the money is allocated wisely and that the initiatives with the highest priority and strategic alignment get the most money.
ii. Goal Setting
A company's budget is created by its goals and priorities. Unilever's goals might include targeting new demographics, developing innovative products, and penetrating untapped markets. These goals are monetized via budgeting by outlining the necessary investment and anticipated rewards.
iii. Risk Management
Unilever may use budgets to measure the potential monetary impact of certain initiatives. The corporation can anticipate problems and develop solutions by projecting expenses and expected earnings. This aids in reducing the impact of monetary surprises and setbacks.
iv. Performance Measurement
Budgets are used as a yardstick by which initiatives and the business as a whole may be evaluated. By comparing actual numbers to planned ones, Unilever may spot areas of under or over-performance and take appropriate action.
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
25
v. Alignment with Strategic Plans Unilever's strategic plans are integral to creating the company's budget. The budget's spending plans must be consistent with the company's long-term objectives and strategic ambitions. This guarantees that the organization's long-term goals are considered while making financial choices.
vi. Decision Making
The company's budget influences Unilever's decision-making. The ability to make well-
informed decisions is greatly enhanced by the budgeting process, which aids in the identification of economically feasible options during the evaluation of prospective initiatives.
Task 3B
a. Significance of Business Plan A business plan is a formal document that details an organization's goals, strategy, and financial predictions. Providing a precise financial road map for the firm's future, the financial plan component of a business plan, is crucial.
i. Sets objectives and benchmarks
In the long run, a firm will benefit from careful planning since it can establish reasonable
objectives and allot sufficient time to achieve them. This method makes developing Key Performance Indicators (KPIs) and other critical metrics necessary for achieving an organization's goals easier.
ii. Maximizes resource allocation
A well-thought-out business plan is essential for any firm serious about maximizing its available resources. Decisions on activities like opening more sites, hiring more employees, or modifying production levels may be made with a better knowledge of the prospective outcomes
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
26
thanks to this tool. The plan's analysis aids the organization in assessing the financial ramifications of these steps for more precise budgeting and preparedness. A business plan is a helpful tool for optimizing the effective use of resources and directing strategic decision-making.
iii. Enhances viability
Successful concept implementation requires the development of a well-considered plan. While every organization must develop its unique strategy, prospective business owners may learn a lot by observing how successful companies operate. These well-established businesses also have the marketing chops to launch new offerings.
iv. Aids in decision making Decisions such as where to advertise, where to set up shop, what to offer, and how much to charge crop up often in company management. A company that has put out a thorough business plan will be better prepared to deal with the unexpected challenges that may arise in the future. They may anticipate these problems and prepare for them accordingly.
v. Fix past mistakes
Firms should develop strategies while remembering their mistakes and successes to save time, money, and resources. Businesses may benefit from such programs if they consider the lessons they've already learned.
b. Key Elements of its Financial Plan Section
1.
Executive Summary: An executive summary paints a concise yet accurate image of your company's strategy and objectives. Its importance in forming the readers' first impression of a company is frequently underestimated. This might shape customers' and investors' first reactions.
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
27
2.
Business Description: This part ensures a comprehensive description of the organization. An outstanding company summary will include the firm's history, organizational structure, and current standing in the industry. Products and services offered by the organization are outlined as well. It also specifies if the firm is well-
established or just getting started. What makes your product or service stand out from the competition is highlighted.
3.
Market Analysis: When assessing a business's health and development prospects, a thorough examination of the market is necessary. By studying the marketplace, an organization may improve its spending, advertising, marketing, and distribution methods. The organization can now more successfully counter rivals and develop long-term development plans thanks to a more thorough understanding of the market environment.
4.
Operations and Management: This statement differentiates the firm from the competition by highlighting that it can provide better goods at lower costs and in shorter time frames.
5.
Financial Plan: To investors and sponsors, this is the most crucial part of a business plan. Disclosure of financial strategies and market research is necessary. In certain cases, a financial report covering the previous five years is also necessary to demonstrate success and profitability. The financial plan summarizes the company's strategy, anticipated growth, and expected value.
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
28
References
Banerjee, R.N. and Mio, H., 2018. The impact of liquidity regulation on banks. Journal of Financial intermediation, 35, pp.30-44.
Jastrzebski, S., Szymczak, M., Fort, S., Arpit, D., Tabor, J., Cho, K. and Geras, K., 2020. The break-even point on optimization trajectories of deep neural networks. arXiv preprint arXiv:2002.09572.
Lu, M., Shan, Y., Wright, S. and Yu, Y., 2020. Operating cash flow asymmetric timeliness in Australia. Accounting & Finance, 60, pp.587-627.
Maulita, D. and Tania, I., 2018. Pengaruh Debt to equity ratio (DER), debt to asset ratio (DAR), dan long term debt to equity ratio (LDER) terhadap profitabilitas. JAK (Jurnal Akuntansi)
Kajian Ilmiah Akuntansi, 5(2), pp.132-137.
Nur’aidawati, S., 2018. Pengaruh Current Ratio (CR), Total Asset Turnover (TATO), Debt to Equity Ratio (DER) dan Return On Asset (ROA) terhadap Harga Saham dan Dampaknya pada Nilai Perusahaan. Jurnal Sekuritas, 1(3), pp.70-83.
Rahman, A.A.A.A., 2017. The relationship between solvency ratios and profitability ratios: Analytical study in food industrial companies listed in Amman Bursa. International Journal of Economics and Financial Issues, 7(2), pp.86-93.
Seo, K. and Soh, J., 2019. Asset-light business model: An examination of investment-cash flow sensitivities and return on invested capital. International Journal of Hospitality Management, 78, pp.169-178.
Suryanengsih, T.D. and Kharisma, F., 2020. Pengaruh current ratio dan quick ratio terhadap harga saham pada perusahaan consumer goods yang tercatat di BEI periode tahun 2013–
2017. Borneo Studies and Research, 1(3), pp.1564-1570.
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
29
Tissen, M. and Sneidere, R., 2019. Turnover ratios and profitability ratios calculation methods: the book or average value.
Younas, K. and Sarmad, M., 2020. the Impact of Degree of Financial Leverage and Degree of Operating Leverage on the Systematic Risk of Common Stock. Malaysian E Commerce Journal, 4(1), pp.24-32.
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
Related Documents
Related Questions
For Year Ended December 31 Year 8 Year 7 Year 6
From income statement
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 333 $ 291 $ 496
Bad debt expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 105 81 65
Operating revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,719 3,534 3,074
December 31 Year 8 Year 7
From balance sheet
Accounts receivable, net of allowance for doubtful accounts (Year 8, $212;
Year 7, $183) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $951 $972
Bad debt expense on accounts receivable is substantial in relation to earnings. Assume a corporate tax rate of
40%. Information on accounts receivable written off and recoveries of accounts receivable previously written off
was not available from the annual reports.
Required
a. What effect…
arrow_forward
Cashbalance,beginning.....................P9 P ? P ? P? P?Add collectionsfromcustomers..... ? ? 125 ? 391Totalcash available................... 85 ? ? ? ?Less disbursements:Purchaseofinventory..................... 40 58 ? 32 ?Operatingexpenses............... ? 42 54 ? 180Equipmentpurchases................... 10 8 8 ? 36Dividends.......................... 2 2 2 2 ?Totaldisbursement.................... ? 110 ? ? ?Excess (deficiency) of cash availableOrdisbursements... ...................... (3) ? 30 ? ?
Financing:Borrowings......................... ? 20 - - ?Repayments (including interest)*.. - - (?) (7) (?)Total financing......................... ? ? (?) (?) ?Cash balance, ending................... P ? P ? P ? P ? P ?
*Interest will total P4, 000 for the year.
arrow_forward
Indy Furniture CompanyTrial BalanceNovember 30, 2011
Cash . ............................................. $21,800Accounts Receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,200Finished Goods . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13,900Work in Process . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . —Materials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,400Building . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 300,000Accumulated Depreciation—Building . .............. $3,000Machinery and Equipment ......................... 88,000Accumulated Depreciation—Mach. and Equip. . ..... 2,200Accounts Payable . ................................. 8,900Payroll . . .......................................... —Capital Stock . . . ................................... 422,550Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .…
arrow_forward
Q#1 - The accrued interest is $ ……………………………………. .
Q#2 - The total invoice price is $ …………………………………… .
arrow_forward
Boscia Corporation's balance sheet appears below: Comparative Balance Sheet Ending Balance Beginning Balance Assets: Cash and cash equivalents......................... $ 44 $ 38 Accounts receivable .................................. 82 69 Inventory ................................................... 71 69 Plant and equipment .................................. 537 500 Accumulated depreciation......................... ( 240) ( 201) Total assets................................................ $494 $475 Liabilities and stockholders’ equity: Accounts payable ...................................... $ 70 $ 60 Wages payable........................................... 24 21 Taxes payable ............................................ 19 22 Bonds payable ........................................... 226 300 Deferred taxes............................................ 19 18 Common stock........................................... 22 20 Retained earnings...................................... 114 34 Total…
arrow_forward
MEERA LTD.
Comparative Statements of Financial Position
December 31
.................................................................................2017 .............................................................2016
Land
Buildings
Accumulated depreciation—buildings
Accounts receivable
£ 20,000
70,000
(15,000)
20,800
£ 26,000
70,000
(10,000)
23,400
Cash
Total
Share capital—ordinary
Retained earnings
17,660
£113,460
£ 75,000
26,090
10,700
£120,100
£ 72,000
20,000
Accounts payable
Total
12,370
£113,460
28,100
£120,100
Additional information:
1. Net income was £22,590. Dividends declared and paid were £16,500.
2. All other changes in non-current account balances had a direct effect on cash
flows, except the change in accumulated depreciation. The land was sold for
£5,000.
Instructions
(a) Prepare a statement of cash flows for 2017 using the indirect method
arrow_forward
#8Aaron Moses Company prepared the tabulation below at December 31, 2020.Net Income ............................................................................................................ $500,000Adjustments to reconcile net income to net cash provided by operating activities:Depreciation expense, $63,000 ..................................................................... ______Decrease in accounts receivable, $50,000 .................................................... ______Increase in inventory, $23,000 ....................................................................... ______Increase in accounts payable, $15,300 ......................................................... ______Increase in interest receivable, $7,000 .......................................................... ______Increase in supplies, $6,000 .......................................................................... ______Decrease in income taxes payable, $7,500…
arrow_forward
education.wiley.com
Ch 1: Ho...
WP NWP AS...
С Maria Q..
b Search..
The Acc...
Cengag...
financia...
WileyPL...
financia...
BB Financi..
Accoun...
X - Cha...
e Ch 1: Homework
Question 4 of 5
- / 20
View Policies
Current Attempt in Progress
Van Occupanther is the bookkeeper for Roscoe Company. Van has been trying to get the balance sheet of Roscoe Company to balance.
Roscoe's balance sheet is as follows.
ROSCOE COMPANY
Balance Sheet
December 31, 2022
Assets
Liabilities
Cash
$ 9,400
Accounts payable
$25,000
Supplies
7,100
Accounts receivable
(19,500)
Equipment
45,000
Common stock
40,000
Dividends
9,200
Retained earnings
25,200
Total assets
$70,700
Total liabilities and stockholders' equity
$70,700
Prepare a correct balance sheet. (List Assets in order of liquidity.)
ROSCOE COMPANY
Balance Sheet
田
II
arrow_forward
TRIAL balance dated Dec 31, 2019
MUSIC-IS-US, INCTRIAL BALANCEDECEMBER 31, 2018
cash …………………………………………………. $ 45,000Marketable securities…………………………. 25,000 Accounts receivable…………………………… 125,000Allowance for doubtful accounts………… $5,000Merchandise inventory……………………….. 250,000Office supplies................................................... 1,200Prepaid insurance…………………………………… 6,600 Building and fixtures…………………………… 1,791,000 Accumulated depreciation………………………. 800,000
Land…………………………………………………... 64,800Accounts payable…………………………………… 70,000Unearned customer deposits…………………… 8,000Income taxes payable………………………………. 75,000Capital stock…………………………………………. 1,000,000Retained…
arrow_forward
TRIAL balance dated Dec 31, 2019
MUSIC-IS-US, INCTRIAL BALANCEDECEMBER 31, 2018
cash …………………………………………………. $ 45,000Marketable securities…………………………. 25,000 Accounts receivable…………………………… 125,000Allowance for doubtful accounts………… $5,000Merchandise inventory……………………….. 250,000Office supplies................................................... 1,200Prepaid insurance…………………………………… 6,600 Building and fixtures…………………………… 1,791,000 Accumulated depreciation………………………. 800,000
Land…………………………………………………... 64,800Accounts payable…………………………………… 70,000Unearned customer deposits…………………… 8,000Income taxes payable………………………………. 75,000Capital stock…………………………………………. 1,000,000Retained…
arrow_forward
Ch. 17 - Financial Statement Anal x
Bb 2193516
+
i learn-us-east-1-prod-fleet02-xythos.content.blackboardcdn.com/5f7ce11c673e5/2193516?X-Blackboard-Expiration=1648004400000&X-Blackboard-Signature=vwLhZZb3V30b7J84... 2
* O
w WordCounter - Co...
y! Yahoo
A Regions Bank | Che..
Welcome, Justin – B.
* eBooks, Textbooks...
O Jefferson State Co...
Electronics, Cars, Fa...
C Home | Chegg.com
2193516
1 / 1
100%
+ |
December 31, 2014 and 2013
Dec. 31, 2014
Dec. 31, 2013
Assets
bloe
Current assets:
Cash.
Marketable securities
$ 500,000
$ 400,000
1,000,000
1,010,000
Accounts receivable (net)...
740,000
510,000
Inventories
1,190,000
950,000
000. Prepaid expenses.
250,000
229,000
Total current assets.
$3,690,000
$3,089,000
Long-term investments...
2,350,000
2,300,000
1
Property, plant, and equipment (net)
Total assets
3,740,000
3,366,000
$9,780,000
$8,755,000
Liabilities
Current liabilities
$ 900,000
$ 880,000
Long-term liabilities:
$ 200,000
Mortgage note payable, 8%, due 2019.
Bonds payable, 10%,…
arrow_forward
Ch. 18 - Managerial Accounting - x
Bb 2193514
+
i learn-us-east-1-prod-fleet02-xythos.content.blackboardcdn.com/5f7ce11c673e5/2193514?X-Blackboard-Expiration=1648004400000&X-Blackboard-Signature=DUHfBVC7kn6FU8gu...
* O
w WordCounter - Co...
y! Yahoo
A Regions Bank | Che..
Welcome, Justin – B.
* eBooks, Textbooks...
O Jefferson State Co...
Electronics, Cars, Fa...
C Home | Chegg.com
2193514
1 / 1
100%
+ |
2. Prepare On Company's statement of cost of goods manufactured for December.
3. Prepare On Company's income statement for December.
PR 18-5B Statement of cost of goods manufactured and income statement for a
manufacturing company
OBJ. 2, 3
V1. Cost of goods
manufactured,
$367,510
The following information is available for Shanika Company for 2014:
January 1
$ 77,350
December 31
Inventories
$ 95,550
Materials
SPREADSHEET
Work in process
109,200
96,200
9volgm
100,100
1
Finished goods
113,750
o quise nois
$ 68,250
Advertising expense
22,750
Depreciation expense-office equipment…
arrow_forward
Hcs/380 week 4 terminology matching???
arrow_forward
Solve #35 please
arrow_forward
Not a previously submitted question.
Thank you
arrow_forward
00
1.
C. Show the impact (with amounts) of each of the following items on the horizontal
equation. For the asset section, name the specific accounts impacted.
i. Record Sales during the year on account of $205,000.
ii. Show the impact of $190,000 cash collected during the year.
iii. Establish an Allowance for Uncollectible Accounts at year-end.
iv. In the following year, an account worth $6,000 is determined to be
uncollectible, what is the entry?
v. A receivable for $3,500 that was previously written off is collected. What is the
2 step entry?
Assets
Liabilities
+ Stockholders'
Revenues
Expenses
Net Income
Cash
Equity
Flow
NA
NA
Increase
NA
Increase Assets
Revenue
in the Form of
in the
Accounts
form of
Receivable $
Sales
205000
Revenue $
205000
2.
3.
4.
O Focus
O AW
68°F
sur
prt sc
home
f11
f12
delete
f5
Oly
144
&
backspace
->
unu
lock
7.
6.
5.
6.
4.
{
99
enter
arrow_forward
18
arrow_forward
QUESTION 10
Fill in the blanks below:
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:9780134897264
Author:KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:Pearson,
Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i...
Finance
ISBN:9780077861759
Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:McGraw-Hill Education
Related Questions
- For Year Ended December 31 Year 8 Year 7 Year 6 From income statement Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 333 $ 291 $ 496 Bad debt expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 105 81 65 Operating revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,719 3,534 3,074 December 31 Year 8 Year 7 From balance sheet Accounts receivable, net of allowance for doubtful accounts (Year 8, $212; Year 7, $183) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $951 $972 Bad debt expense on accounts receivable is substantial in relation to earnings. Assume a corporate tax rate of 40%. Information on accounts receivable written off and recoveries of accounts receivable previously written off was not available from the annual reports. Required a. What effect…arrow_forwardCashbalance,beginning.....................P9 P ? P ? P? P?Add collectionsfromcustomers..... ? ? 125 ? 391Totalcash available................... 85 ? ? ? ?Less disbursements:Purchaseofinventory..................... 40 58 ? 32 ?Operatingexpenses............... ? 42 54 ? 180Equipmentpurchases................... 10 8 8 ? 36Dividends.......................... 2 2 2 2 ?Totaldisbursement.................... ? 110 ? ? ?Excess (deficiency) of cash availableOrdisbursements... ...................... (3) ? 30 ? ? Financing:Borrowings......................... ? 20 - - ?Repayments (including interest)*.. - - (?) (7) (?)Total financing......................... ? ? (?) (?) ?Cash balance, ending................... P ? P ? P ? P ? P ? *Interest will total P4, 000 for the year.arrow_forwardIndy Furniture CompanyTrial BalanceNovember 30, 2011 Cash . ............................................. $21,800Accounts Receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,200Finished Goods . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13,900Work in Process . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . —Materials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,400Building . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 300,000Accumulated Depreciation—Building . .............. $3,000Machinery and Equipment ......................... 88,000Accumulated Depreciation—Mach. and Equip. . ..... 2,200Accounts Payable . ................................. 8,900Payroll . . .......................................... —Capital Stock . . . ................................... 422,550Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .…arrow_forward
- Q#1 - The accrued interest is $ ……………………………………. . Q#2 - The total invoice price is $ …………………………………… .arrow_forwardBoscia Corporation's balance sheet appears below: Comparative Balance Sheet Ending Balance Beginning Balance Assets: Cash and cash equivalents......................... $ 44 $ 38 Accounts receivable .................................. 82 69 Inventory ................................................... 71 69 Plant and equipment .................................. 537 500 Accumulated depreciation......................... ( 240) ( 201) Total assets................................................ $494 $475 Liabilities and stockholders’ equity: Accounts payable ...................................... $ 70 $ 60 Wages payable........................................... 24 21 Taxes payable ............................................ 19 22 Bonds payable ........................................... 226 300 Deferred taxes............................................ 19 18 Common stock........................................... 22 20 Retained earnings...................................... 114 34 Total…arrow_forwardMEERA LTD. Comparative Statements of Financial Position December 31 .................................................................................2017 .............................................................2016 Land Buildings Accumulated depreciation—buildings Accounts receivable £ 20,000 70,000 (15,000) 20,800 £ 26,000 70,000 (10,000) 23,400 Cash Total Share capital—ordinary Retained earnings 17,660 £113,460 £ 75,000 26,090 10,700 £120,100 £ 72,000 20,000 Accounts payable Total 12,370 £113,460 28,100 £120,100 Additional information: 1. Net income was £22,590. Dividends declared and paid were £16,500. 2. All other changes in non-current account balances had a direct effect on cash flows, except the change in accumulated depreciation. The land was sold for £5,000. Instructions (a) Prepare a statement of cash flows for 2017 using the indirect methodarrow_forward
- #8Aaron Moses Company prepared the tabulation below at December 31, 2020.Net Income ............................................................................................................ $500,000Adjustments to reconcile net income to net cash provided by operating activities:Depreciation expense, $63,000 ..................................................................... ______Decrease in accounts receivable, $50,000 .................................................... ______Increase in inventory, $23,000 ....................................................................... ______Increase in accounts payable, $15,300 ......................................................... ______Increase in interest receivable, $7,000 .......................................................... ______Increase in supplies, $6,000 .......................................................................... ______Decrease in income taxes payable, $7,500…arrow_forwardeducation.wiley.com Ch 1: Ho... WP NWP AS... С Maria Q.. b Search.. The Acc... Cengag... financia... WileyPL... financia... BB Financi.. Accoun... X - Cha... e Ch 1: Homework Question 4 of 5 - / 20 View Policies Current Attempt in Progress Van Occupanther is the bookkeeper for Roscoe Company. Van has been trying to get the balance sheet of Roscoe Company to balance. Roscoe's balance sheet is as follows. ROSCOE COMPANY Balance Sheet December 31, 2022 Assets Liabilities Cash $ 9,400 Accounts payable $25,000 Supplies 7,100 Accounts receivable (19,500) Equipment 45,000 Common stock 40,000 Dividends 9,200 Retained earnings 25,200 Total assets $70,700 Total liabilities and stockholders' equity $70,700 Prepare a correct balance sheet. (List Assets in order of liquidity.) ROSCOE COMPANY Balance Sheet 田 IIarrow_forwardTRIAL balance dated Dec 31, 2019 MUSIC-IS-US, INCTRIAL BALANCEDECEMBER 31, 2018 cash …………………………………………………. $ 45,000Marketable securities…………………………. 25,000 Accounts receivable…………………………… 125,000Allowance for doubtful accounts………… $5,000Merchandise inventory……………………….. 250,000Office supplies................................................... 1,200Prepaid insurance…………………………………… 6,600 Building and fixtures…………………………… 1,791,000 Accumulated depreciation………………………. 800,000 Land…………………………………………………... 64,800Accounts payable…………………………………… 70,000Unearned customer deposits…………………… 8,000Income taxes payable………………………………. 75,000Capital stock…………………………………………. 1,000,000Retained…arrow_forward
- TRIAL balance dated Dec 31, 2019 MUSIC-IS-US, INCTRIAL BALANCEDECEMBER 31, 2018 cash …………………………………………………. $ 45,000Marketable securities…………………………. 25,000 Accounts receivable…………………………… 125,000Allowance for doubtful accounts………… $5,000Merchandise inventory……………………….. 250,000Office supplies................................................... 1,200Prepaid insurance…………………………………… 6,600 Building and fixtures…………………………… 1,791,000 Accumulated depreciation………………………. 800,000 Land…………………………………………………... 64,800Accounts payable…………………………………… 70,000Unearned customer deposits…………………… 8,000Income taxes payable………………………………. 75,000Capital stock…………………………………………. 1,000,000Retained…arrow_forwardCh. 17 - Financial Statement Anal x Bb 2193516 + i learn-us-east-1-prod-fleet02-xythos.content.blackboardcdn.com/5f7ce11c673e5/2193516?X-Blackboard-Expiration=1648004400000&X-Blackboard-Signature=vwLhZZb3V30b7J84... 2 * O w WordCounter - Co... y! Yahoo A Regions Bank | Che.. Welcome, Justin – B. * eBooks, Textbooks... O Jefferson State Co... Electronics, Cars, Fa... C Home | Chegg.com 2193516 1 / 1 100% + | December 31, 2014 and 2013 Dec. 31, 2014 Dec. 31, 2013 Assets bloe Current assets: Cash. Marketable securities $ 500,000 $ 400,000 1,000,000 1,010,000 Accounts receivable (net)... 740,000 510,000 Inventories 1,190,000 950,000 000. Prepaid expenses. 250,000 229,000 Total current assets. $3,690,000 $3,089,000 Long-term investments... 2,350,000 2,300,000 1 Property, plant, and equipment (net) Total assets 3,740,000 3,366,000 $9,780,000 $8,755,000 Liabilities Current liabilities $ 900,000 $ 880,000 Long-term liabilities: $ 200,000 Mortgage note payable, 8%, due 2019. Bonds payable, 10%,…arrow_forwardCh. 18 - Managerial Accounting - x Bb 2193514 + i learn-us-east-1-prod-fleet02-xythos.content.blackboardcdn.com/5f7ce11c673e5/2193514?X-Blackboard-Expiration=1648004400000&X-Blackboard-Signature=DUHfBVC7kn6FU8gu... * O w WordCounter - Co... y! Yahoo A Regions Bank | Che.. Welcome, Justin – B. * eBooks, Textbooks... O Jefferson State Co... Electronics, Cars, Fa... C Home | Chegg.com 2193514 1 / 1 100% + | 2. Prepare On Company's statement of cost of goods manufactured for December. 3. Prepare On Company's income statement for December. PR 18-5B Statement of cost of goods manufactured and income statement for a manufacturing company OBJ. 2, 3 V1. Cost of goods manufactured, $367,510 The following information is available for Shanika Company for 2014: January 1 $ 77,350 December 31 Inventories $ 95,550 Materials SPREADSHEET Work in process 109,200 96,200 9volgm 100,100 1 Finished goods 113,750 o quise nois $ 68,250 Advertising expense 22,750 Depreciation expense-office equipment…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
- Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCorporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan ProfessorPublisher:McGraw-Hill Education
Essentials Of Investments
Finance
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:9780134897264
Author:KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:Pearson,
Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i...
Finance
ISBN:9780077861759
Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:McGraw-Hill Education