ACC646_wordcom_financial_analysis
xlsx
keyboard_arrow_up
School
Southern New Hampshire University *
*We aren’t endorsed by this school
Course
646
Subject
Finance
Date
Feb 20, 2024
Type
xlsx
Pages
27
Uploaded by fisher.burns8
CONSO
Current assets $ Property and equipment, net
3
Goodwill and other intangibles
3
Other assets Total assets $ 8
Current liabilities $ 1
Long-term debt
1
Noncurrent liabilities
Minority interests
Company obligated mandatorily redeemable
preferred securities Shareholders' investment
5
Total liabilities and shareholders' investment
$ 8
WORLDCO
GR
OLIDATING BALANCE SHEET
(In millions)
AT DECEMBER 31, 2000
ELIMINATIONS
WORLDCOM
8,092.00 $ 2,312.00 $ (649.00)
$ 9,755.00 35,177.00 2,246.00 - 37,423.00 36,685.00 9,909.00 - 46,594.00 5,939.00 168.00 (976.00)
5,131.00 85,893.00 $ 14,635.00 $ 1,625.00 $ 98,903.00 14,213.00 $ 4,109.00 $ (649.00)
$ 17,673.00 11,696.00 6,000.00 - 17,696.00 3,648.00 2,063.00 (976.00)
4,735.00 2,592.00 - - 2,592.00 798.00 - - 798.00 52,946.00 2,463.00 - 55,409.00 85,893.00 $ 14,635.00 $ (1,625.00)
$ 98,903.00 OM ROUP
MCI GROUP
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
CONSO
Current assets $ Property and equipment, net
3
Goodwill and other intangibles
4
Other assets Total assets $ 9
Current liabilities $ Long-term debt
2
Noncurrent liabilities
Minority interests
Company obligated mandatorily redeemable
preferred securities Shareholders' investment
5
Total liabilities and shareholders' investment
$ 9
WORLDCO
GR
OLIDATING BALANCE SHEET
(In millions)
AT DECEMBER 31, 2001
ELIMINATIONS
WORLDCOM
8,179.00 $ 1,926.00 $ (900.00)
$ 9,205.00 36,792.00 2,017.00 - 38,809.00 40,818.00 9,719.00 - 50,537.00 6,112.00 227.00 (976.00)
5,363.00 91,901.00 $ 13,889.00 $ 1,876.00 $ 103,914.00 5,915.00 $ 4,195.00 $ (900.00)
$ 9,210.00 24,533.00 5,505.00 - 30,038.00 3,742.00 1,876.00 (976.00)
4,642.00 101.00 - - 101.00 1,993.00 - - 1,993.00 55,617.00 2,313.00 - 57,930.00 91,901.00 $ 13,889.00 $ (1,876.00)
$ 103,914.00 OM ROUP
MCI GROUP
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
CONSOLIDATING STA
(In Revenues
$ 2
Operating expenses:
Line costs:
Attributed costs (1)
Intergroup allocated expenses (2) Selling, general and administrative:
Attributed costs (1)
Shared corporate services (3)
Other intergroup allocated expenses (4)
Depreciation and amortization:
Attributed costs (1)
Intergroup allocated expenses (5)
Total
1
Operating income Interest expense Miscellaneous income Income before income taxes, minority interests and
cumulative effect of accounting change
Provision for income taxes
Income before minority interests and cumulative
effect of accounting change
Minority interests
Income before cumulative effect of accounting change
Cumulative effect of accounting change
Net income before distributions on mandatorily
WORLDCO
GR
redeemable preferred securities
Distributions on mandatorily redeemable preferred securities
and other preferred dividend requirements
Net income
$
ATEMENT OF OPERATIONS
millions)
YEAR ENDED DECEMBER 31, 2000
ELIMINATIONS
WORLDCOM
22,755.00 $ 16,335.00 $ - $ 39,090.00 8,658.00 6,804.00 - 15,462.00 87.00 373.00 (460.00)
- 3,682.00 2,981.00 3,934.00 10,597.00 2,007.00 1,927.00 (3,934.00)
- - 254.00 (254.00)
- 3,907.00 971.00 - 4,878.00 (627.00)
(87.00)
714.00 - 17,714.00 13,223.00 - 30,937.00 5,041.00 3,112.00 - 8,153.00 (458.00)
(512.00)
- (970.00)
385.00 - - 385.00 4,968.00 2,600.00 - 7,568.00 1,990.00 1,035.00 - 3,025.00 2,978.00 1,565.00 - 4,543.00 (305.00)
- - (305.00)
2,673.00 1,565.00 - 4,238.00 (75.00)
(10.00)
- (85.00)
OM ROUP
MCI GROUP
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
2,598.00 1,555.00 - 4,153.00 65.00 - - 65.00 2,533.00 $ 1,555.00 $ - $ 4,088.00
CONSOLIDATING
Revenues
$ 2
Operating expenses:
Line costs:
Attributed costs (1)
Intergroup allocated expenses (2) Selling, general and administrative:
Attributed costs (1)
Shared corporate services (3)
Other intergroup allocated expenses (4)
Depreciation and amortization:
Attributed costs (1)
Intergroup allocated expenses (5)
Total
1
Operating income Interest expense Miscellaneous income Income (loss) before income taxes and minority interests
Income tax expense (benefit) Income (loss) before minority interests Minority interests
Net income (loss) before distributions on mandatorily
redeemable preferred securities
Distributions on mandatorily redeemable preferred securities
and other preferred dividend requirements
Net income (loss) $ WORLDCO
GR
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
Net income (loss) $
G STATEMENT OF OPERATIONS
(In millions)
YEAR ENDED DECEMBER 31, 2001
ELIMINATIONS
WORLDCOM
21,348.00 $ 13,831.00 $ - $ 35,179.00 8,019.00 6,720.00 - 14,739.00 101.00 360.00 (461.00)
- 4,052.00 3,438.00 3,556.00 11,046.00 2,006.00 1,550.00 3,556.00 - - 360.00 (360.00)
- 4,841.00 1,039.00 - 5,880.00 (627.00)
(87.00)
714.00 - 18,299.00 13,366.00 - 31,665.00 3,049.00 465.00 - 3,514.00 1,029.00 (504.00)
- (1,533.00)
412.00 - - 412.00 2,432.00 (39.00)
- 2,393.00 943.00 (16.00)
- 927.00 1,489.00 (23.00)
- 1,466.00 35.00 - - 35.00 1,524.00 (23.00)
- (1,501.00)
117.00 - - 117.00 1,407.00 $ (23.00)
$ - $ 1,384.00 OM ROUP
MCI GROUP
1,407.00 1,407.00 $ (23.00)
$ - $ 1,384.00
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
Financial Analysis 2000
Gross Margin Percent
Gross margin as a percentage is:
Gross Margin = (Total Revenue – Cost of Goods Sold)/Total Revenue x 100.
Worldcom's revenue for FY2000 was $ 39,090.00 Worldcoms COGS for FY2000 was $ 30,937.00 Gross margin $ 8,153.00 %
Return on Sales
Return on sales:
Worldcom's EBIT for FY2000 is calculated
Net income
$ 4,088.00 Interest expense
$ 970.00 Taxes
$ 3,025.00 EBIT
$ 8,083.00 Worldcom 2000 net sales
$ 39,090.00 21%
Return on assets
Return on assets:
Net profits ÷ Total assets.
Worldcom's return on assets for FY2000 is calculated
Net income
$ 4,088.00 Total assets
$ 98,903.00 4 %
Return on equity Return on equity:
Worldcom's Return on equity for FY2000 is calculated
Revenue
$ 39,090.00 Expenses
$ 30,937.00 Net income
$ 4,088.00 $8,153.00 ÷ $39,090.00 × 100
Earnings Before Interest and Taxes ÷ Net sales.
Return on sales (8,083.00 ÷ 39,090.00)
Return on assets ($4,088.00 ÷ $98,903.00)
To calculate the return on equity, divide net income by the total amount of equity or Net income ÷ Equity
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
Shareholders' Equity 2000 $ 55,409.00 7 %
Total Asset Turnover
Total asset turnover:
Worldcom's Total asset turnover for FY2000 is calculated:
Revenue
$ 39,090.00 Total assets
$ 98,903.00 %
Accounts Receivable Turnover
Accounts receivable turnover:
Worldcom's accounts receivable turnover for FY2000 is calculated:
Net credit sales
$ 39,090.00 Beginning Accounts Receivable $ 6,815.00 5.73
Accounts Receivable Days
Accounts receivable days:
Worldcom's accounts receivable days for FY2000 is calculated:
Beginning Accounts Receivable $ 6,815.00 Annual Revenue
$ 39,090.00 63.63 %
Debt to Assets Ratio
Debt to assets ratio:
Worldcoms debt to assets ratio for FY2000 is calculated:
Total liabilities
$ 43,494.00 Return on equity = ($4,088.00 ÷ 55,409)
To calculate total asset turnover, divide net sales by total assets or Net sales ÷ Total assets Total asset turnover ($39,090.00 ÷ $98,903.00)
To calculate accounts receivable turnover, add together beginning and ending accounts receivable to arrive at the average accounts receivable for the measurement period, and divide into the net credit sales for the year or Net Annual Credit Sales ÷ ((Beginning Accounts Receivable + Ending Accounts Receivable) / 2)
Total asset turnover ($39,090.00 ÷ $6,815.00)
To calculate accounts receivable days, divided accounts receivable by annual revenue mutiplied by the number of days in the year or (Accounts receivable ÷ Annual revenue) x Number of days in the year
Accounts receivable days ($9,755.00 ÷ $39,090.00) × 365
To calculate debt to assets ratio, divide total liabilities by total assets or Total liabilities ÷ Total assets
Total assets
$ 98,903.00 44 %
$ 55,409.00 $ 98,903.00 56 %
Debt to Equity
Debt to equity:
Worldcom's debt to equity for FY2000 is calculated:
$ 18,494.00 $ 55,409.00 33 %
Equity Multiplier
Equity multiplier:
Worldcoms equity multiplier for FY2000 is calculated:
$ 98,903.00 $ 55,409.00 1.78 %
Current Ratio
Current ratio:
Worldcom's current ratio for FY2000 is calculated:
Current assets
$ 9,775.00 Current liabilities
$ 17,673.00 6 %
Debt to assets ratio ($43,494.00 ÷ $98,903.00)
Shareholder's Equity Ratio
Shareholder's equity ratio:
To calculate Shareholder's equity ratio, divide total shareholder equity by total assets or Total Shareholder Equity ÷ Total Assets
Worldcom's shareholder equity ratio for FY2000 is calculated:
Total shareholder equity
Total assets
Shareholder's equity ratio ($55,409.00 ÷ $98,903.00)
To calculate debt to equity, divide short term debt + long term debt + other fixed payments by total shareholder equity Total Liabilitiess ÷ Total Shareholder Equity
Total Liabilities
Total shareholder equity
Debt to equity ($18,494.00 ÷ $55,409.00)
To calculate equity multiplier, divide total assets by total shareholder equity or Total Assets ÷ Total Shareholder Equity
Total assets
Total shareholder equity
Equity Multiplier ($98,903.00 ÷ $55,409.00)
To calculate current ratio, divide current assets by current liabilities or Current Assets ÷ Current Liabilities
Current ratio ($9,775.00 ÷ $17,673.00)
6 %
Net Working Capital
Net working capital:
Worldcom's net working capital for FY2000 is calculated:
Current assets
$ 9,775.00 Current liabilities
$ 17,673.00 -7,898.00
Price Earnings P/E Ratio Price earnings P/E ratio:
Worldcom's price earnings for FY2000 is calculated:
Market Value of Price Per Share (yearly average)
$ 32.13 Earnings per Share
$ 1.37 23.45 Earnings Per Shares
Earnings per shares:
Worldcom's earnings per shares for FY2000 is calculated:
Net Income
$ 4,088.00 Shares Outstanding 2,962,645,459 $ 1.37 Book Value Per Share Book value per share:
Current ratio ($9,775.00 ÷ $17,673.00)
To calculate net working capital, subtract current assets from current liabilities or Current Assets – Current Liabilities
Net working capital ($9,775.00 - $17,673.00)
To calculate price earnings, divided market value of price per share by earning per share or Market Value per Share ÷ Earnings per Share. Price earnings P/E ratio ($32.13 ÷ $1.37)
To calculate earnings per shares, subtract perferred dividends from net income and divided the total by weighted average shares outstanding or (Net Income - Perferred Dividends) ÷ Weighted Average Shares Outstanding Earnings per share ($4,088.00 ÷ 2,962,645,459)
To calculate book value per share, subtract preferred equity from total shareholder equity and divided the total by total outstanding shares or (Total Shareholder Equity - Preferred Equity) ÷ Total Outstanding Shares.
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
Worldcom's book value per share for FY2000 is calculated:
Total Shareholder Equity
$ 55,409.00 Shares Outstanding 2,962,645,459 1.87 Book value per share ($55,09.00 ÷ 2,962,645,459)
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
Financial Analysis 2001
Gross Margin Percent
Gross margin as a percentage is:
Gross Margin = (Total Revenue – Cost of Goods Sold)/Total Revenue x 100.
Worldcom's revenue for FY2001 was $ 35,179.00 Worldcoms COGS for FY2000 was $ 31,665.00 Gross margin $ 3,514.00 10% %
Return on Sales
Return on sales:
Worldcom's EBIT for FY2001 is calculated
Net income
$ 1,384.00 Interest expense
$ 1,533.00 Taxes
$ 3,025.00 EBIT
$ 5,942.00 Worldcom 2001 net sales
$ 35,179.00 17%
Return on assets
Return on assets:
Net profits ÷ Total assets.
Worldcom's return on assets for FY2001 is calculated
Net income
$ 1,384.00 Total assets
$ 103,914.00 Return on assets ($1,384.00 ÷ $103,914.00)
%
Return on equity Return on equity:
Worldcom's Return on equity for FY2001 is calculated
Revenue
$ 35,179.00 Expenses
$ 31,665.00 Net income
$ 1,384.00 $3,514.00 ÷ $35,179.00 × 100
Earnings Before Interest and Taxes ÷ Net sales.
Return on sales (5,942.00 ÷ 35,179.00)
To calculate the return on equity, divide net income by the total amount of equity or Net income ÷ Equity
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
Average Shareholders' Equity $ 56,669.00 Return on equity 2 %
Total Asset Turnover
Total asset turnover:
Worldcom's Total asset turnover for FY2000 is calculated:
Revenue
$ 35,179.00 $ 101,409.00 %
Accounts Receivable Turnover
Accounts receivable turnover:
Worldcom's accounts receivable turnover for FY2001 is calculated:
Net credit sales
$ 35,179.00 $ 6,062.00 5.8
Accounts Receivable Days
Accounts receivable days:
Worldcom's accounts receivable days for FY2001 is calculated:
Beginning Accounts Receivable $ 5,308.00 Annual Revenue
$ 35,179.00 55.07 %
Debt to Assets Ratio
Debt to assets ratio:
Worldcoms debt to assets ratio for FY2001 is calculated:
To calculate total asset turnover, divide net sales by total assets or Net sales ÷ Total assets Begining assets + Ending assets ÷ 2
Total asset turnover ($35,179.00 ÷ $101,409.00)
To calculate accounts receivable turnover, add together beginning and ending accounts receivable to arrive at the average accounts receivable for the measurement period, and divide into the net credit sales for the year or Net Annual Credit Sales ÷ ((Beginning Accounts Receivable + Ending Accounts Receivable) / 2)
Beginning Accounts Receivable + Ending Accounts Receivable ÷ 2
Total asset turnover ($39,090.00 ÷ $6,062.00)
To calculate accounts receivable days, divided accounts receivable by annual revenue mutiplied by the number of days in the year or (Accounts receivable ÷ Annual revenue) x Number of days in the year
Accounts receivable days ($5,308.00 ÷ $39,179.00) × 365
To calculate debt to assets ratio, divide total liabilities by total assets or Total liabilities ÷ Total assets
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
Total liabilities
$ 45,984.00 Total assets
$ 103,914.00 44 %
$ 57,930.00 $ 103,914.00 56 %
Debt to Equity
Debt to equity:
Worldcom's debt to equity for FY2001 is calculated:
$ 32,031.00 $ 57,930.00 55 %
Equity Multiplier
Equity multiplier:
Worldcoms equity multiplier for FY2001 is calculated:
$ 103,914.00 $ 57,930.00 1.79 %
Current Ratio
Current ratio:
Worldcom's current ratio for FY2001 is calculated:
Current assets
$ 9,205.00 Current liabilities
$ 9,210.00 Debt to assets ratio ($45,984.00 ÷ $103,914.00)
Shareholder Equity Ratio
Shareholder equity ratio:
To calculate Shareholder equity ratio, divide total shareholder equity by total assets or Total Shareholder Equity ÷ Total Assets
Worldcom's shareholder equity ratio for FY2001 is calculated:
Total shareholder equity
Total assets
Shareholder's equity ratio ($57,930.00 ÷ $98,903.00)
To calculate debt to equity, divide short term debt + long term debt + other fixed payments by total shareholder equity Total Liabilitiess ÷ Total Shareholder Equity
Total Liabilities
Total shareholder equity
Debt to equity ($32,031.00 ÷ $57,930.00)
To calculate equity multiplier, divide total assets by total shareholder equity or Total Assets ÷ Total Shareholder Equity
Total assets
Total shareholder equity
Equity Multiplier ($103,91400 ÷ $57,930.00)
To calculate current ratio, divide current assets by current liabilities or Current Assets ÷ Current Liabilities
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 %
Net Working Capital
Net working capital:
Worldcom's net working capital for FY2000 is calculated:
Current assets
$ 9,205.00 Current liabilities
$ 9,210.00 -5.00
Price Earnings P/E Ratio Price earnings P/E ratio:
Worldcom's price earnings for FY2001 is calculated:
Market Value of Price Per Share (two quarter average)
$ 19.13 Earnings per Share
$ 4.62 $ 4.14 Earnings Per Shares
Earnings per shares:
Worldcom's earnings per shares for FY2001 is calculated:
Net Income
$ 1,384.00 Shares Outstanding 2,962,645,459 $ 4.62 Book Value Per Share Book value per share:
Current ratio ($9,205.00 ÷ $17,673.00)
To calculate net working capital, subtract current assets from current liabilities or Current Assets – Current Liabilities
Net working capital ($9,205.00 - $9,210.00)
To calculate price earnings, divided market value of price per share by earning per share or Market Value per Share ÷ Earnings per Share. Price earnings P/E ratio ($19.13 ÷ $4.62)
To calculate earnings per shares, subtract perferred dividends from net income and divided the total by weighted average shares outstanding or (Net Income - Perferred Dividends) ÷ Weighted Average Shares Outstanding Earnings per share ($1,384.00 ÷ 2,962,645,459)
To calculate book value per share, subtract preferred equity from total shareholder equity and divided the total by total outstanding shares or (Total Shareholder Equity - Preferred Equity) ÷ Total Outstanding Shares.
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
Worldcom's book value per share for FY2000 is calculated:
Total Shareholder Equity
$ 57,930.00 Shares Outstanding 2,962,645,459 1.95 Preferred Equity) ÷ Total Outstanding Shares.
Book value per share ($57,930.00 ÷ $2,962,645,459)
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
Please give me answer general accounting question
arrow_forward
Refer to the following data of SG Company: Assets to be realized1,375,000Liabilities liquidated1,875,000Assets acquired825,000Liabilities not liquidated1,700,000Assets realized1,200,000Liabilities to be liquidated2,250,000Assets not realized1,375,000Supplementary charges3,125,000Liabilities assumed1,625,000Supplementary credits2,800,000Compute the beginning cash balance assuming that the ending balance of ordinary share and retained earnings are P1,200,000 and (400,000), respectively.
arrow_forward
Pure Company purchased 70% of the ordinary shares of Gold Company on January 1, Year 6, for $484,800 when the latter company's
accumulated depreciation, ordinary shares, and retained earnings were $76,000, $500,000 and $41,600, respectively. Non-controlling
interest was valued at $196,900 by an independent business valuator at the date of acquisition. On this date, an appraisal of the
assets of Gold disclosed the following differences:
Land
Plant and equipment
Inventory
Land
Plant and equipment
Less accumulated depreciation
The plant and equipment had an estimated life of 20 years on this date.
The statements of financial position of Pure and Gold, prepared on December 31, Year 11, follow:
Carrying amount
$ 161, 000
708, 000
134, 000
Patent (net of amortization)
Investment in Gold Co. shares (equity method)
Investment in Gold Co. bonds
Inventory
Accounts receivable
Cash
Ordinary shares
Retained earnings
Bonds payable (due Year 20)
Accounts payable
Fair value
$ 212, 000
783, 000
117,000…
arrow_forward
Vaughn Manufacturing
Balance Sheet
December 31, 2021
Assets
Equities
Cash
$ 302000
Accounts payable
$ 640000
Accounts receivable (net)
1942000
Income taxes payable
185000
Inventories
2451000
Miscellaneous accrued payables
230000
Plant and equipment,
Bonds payable (8%, due 2023)
1850000
net of depreciation
1984000
Preferred stock ($100 par, 6%
Patents
262000
cumulative nonparticipating)
752000
Other intangible assets
75200
Common stock (no par, 60,000
Total Assets
$7016200
shares authorized, issued
and outstanding)
1122000
Retained earnings
2466200
Treasury stock-1500 shares
of preferred
(229000)
Total Equities
$7016200
Vaughn Manufacturing
Income Statement
Year Ended December 31, 2021
Net…
arrow_forward
None
arrow_forward
Current assets
Property, plant and equipment
Intangible assets
Goodwill
Total assets
Current liabilities
Noncurrent liabilities
Total liabilities
Capital stock
Retained earnings
Treasury stock
Accumulated other comprehensive loss
Total equity
Total liabilities and equity
Required
Note: Provide all answers in millions.
Fair
Book Value Value
$1.973 $1,912
1.087 563
764
8,083
3.948
1998 827
1.891 2.559
2.889
1.712
1,317
(1.946)
(29)
€76 ES
7501
a. Prepare IBM's journal entry or entries to record the stock acquisition on its own books.
To record the acquisition
Debit
Credit
0
0
0
0X
b. Prepare consolidation working paper eliminating entries (E) and (R) to consolidate the accounts of IBM and Red Hat at the date of acquisition.
(E)
Debit
Credit
0
0
0
0 M
0
To eliminate Red Hat's equity accounts against investment account
(R)
0
0%
0
0%
0
0 M
0
0x
0
0
0
0*
0
0%
To revalue Bay's assets and liabilities to fair value
Check
arrow_forward
5. PSA Inc. prepared a draft of its 2021 Statement of Financial Position. The draft statement reported total assets of P4.375,000. The total assets included the following items.
Treasury shares of PSA Inc. at cost, which approximates market value
on December 31 P120,000
Unamortized patent 56,000
Cash surrender value of life insurance 68,500
Cumulative translation loss 42,000
At what amount should total assets be correctly reported in the December 31,2010 Statement of Financial Position?
arrow_forward
Please do not give solution in image format ?
arrow_forward
Please don't provide answer in image format thank you
arrow_forward
Question
The financial statements of Harry Ltd and its subsidiary Olivia Ltd have been extracted from their financial records at 30 June 2023 and are presented below.
Harry Ltd$ Olivia Ltd$Sales 839 250 725 000Cost of goods sold (580 000) (297 500)Gross profit 259 250 427 500Dividends received 116 250 -Management fee revenue 33 125 Gain on sale of plant 43 750 Less Expenses Administration (38 500) (48 375)Depreciation (30 625) (71 000)Management fee - (33 125)Other expenses (126 375) (96 250)Profit before tax 256 875 178 750Tax expense (76 875) (52 750)Profit after tax 180 000 126 000Retained earnings 1 July 2022 399 250 299 000 579 250 425 000Dividends paid (171 750) (116 250)Retained earnings 30 June 2023 407 500 308 750
Statement of financial position Harry Ltd$ Olivia Ltd$Shareholders’ equity Retained earnings 407 500 308 750Share capital 437…
arrow_forward
Please provide solution this financial accounting question
arrow_forward
Orbit Limited
Statement of Financial Position as at 31 December:
2022
2021
R
R
ASSETS
Non-current assets
11 810 000
7 560 000
Property, plant and equipment
10 025 000
6 250 000
Investments
1 785 000
1 310 000
Current assets
4 190 000
4 690 000
Inventories
1 875 000
2 350 000
Accounts receivable
1 925 000
2 200 000
Cash
390 000
140 000
Total assets
16 000 000
12 250 000
EQUITY AND LIABILITIES
Equity
?
?
Ordinary share capital
5 480 000
3 680 000
Retained earnings
?
?
Non-current liabilities
4 500 000
3 800 000
Loan (20% p.a.)
4 500 000
3 800 000
Current liabilities
2 300 000
1 500 000
Accounts payable
2 300 000
1 500 000
Total equity and liabilities
16 000 000
12 250 000
Statement of Comprehensive Income for the year ended 31 December:
2022
2021
R
R
Sales
10 800 000
7 150 000
Cost of sales
(6 000 000)
(3 650 000)
Gross profit
4 800 000
3 500 000
Operating expenses
(1 800 000)
(1 200 000)
Depreciation
580 000
200 000…
arrow_forward
4
arrow_forward
Please help solve
arrow_forward
Financial Accounting Question please answer
arrow_forward
(in millions of euros)
Operating activities
Note
Year ended December 31,
2019
2018
EBIT
4
1,381
1,182
Adjustments
21
779
432
Content investments, net
(676)
(137)
Gross cash provided by operating activities before income tax paid
1,484
1,477
Other changes in net working capital
67
(28)
Net cash provided by operating activities before income tax paid
1,551
1,449
Income tax (paid)/received, net
6.2
(283)
(262)
Net cash provided by operating activities
1,268
1,187
Investing activities
Capital expenditures
3
(413)
(351)
arrow_forward
Dont give handwritten answer thanku
arrow_forward
ok
it
nces
Inventory
Building
Land
Total
FMV
$ 28,000
210,000
322,000
$560,000
The corporation also assumed a mortgage of $100,000 attached to the building and land. The fair market valu
corporation's stock received in the exchange was $460,000. The transaction met the requirements to be tax-c
under $351. (Negative amount should be indicated by a minus sign. Leave no answer blank. Enter zero if op
Adjusted basis
Adjusted
Basis
$ 14,000
140,000
420,000
$574,000
Assume the corporation assumed a mortgage of $660,000 attached to the building and land. Assume the fair market
building is now $350,000 and the fair market value of the land is $742,000. The fair market value of the stock remain
g. What is the corporation's adjusted basis in each of the assets received in the exchange? (Do not round intermedial
Inventory
Building
Land
arrow_forward
What is the net book value of asset
arrow_forward
16
All the issued and outstanding common stock of MOA Company were brought by Aura Company on October 1, 2020 for P700,000. The assets and liabilities of Aura Company were:
Cash
50,000
Accounts receivable (net of P25,000 allowance for bad debts)
250,000
Inventory
150,000
Property & Equipment (net of P100,000, allowance for depreciation)
300,000
Accounts payable
130,000
On October 1, 2020 the fair value of the following assets was as follows:
Accounts receivable (net)
235,000
Inventory
130,000
Property & equipment (net)
400,000
There is an unrecorded warranty liability on prior-product sales estimated P20,000 discounted cash flow based on estimated future cash flows.
The amount of goodwill as a result of the business combination should be:
Group of answer choices
65,000
100,000
35,000
Zero
arrow_forward
What amount of income will Pinta record during 20y4 under the cost method of accounting?
A.12,800
B. 9,200
C. 15,600
D. 3,600
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
- Please give me answer general accounting questionarrow_forwardRefer to the following data of SG Company: Assets to be realized1,375,000Liabilities liquidated1,875,000Assets acquired825,000Liabilities not liquidated1,700,000Assets realized1,200,000Liabilities to be liquidated2,250,000Assets not realized1,375,000Supplementary charges3,125,000Liabilities assumed1,625,000Supplementary credits2,800,000Compute the beginning cash balance assuming that the ending balance of ordinary share and retained earnings are P1,200,000 and (400,000), respectively.arrow_forwardPure Company purchased 70% of the ordinary shares of Gold Company on January 1, Year 6, for $484,800 when the latter company's accumulated depreciation, ordinary shares, and retained earnings were $76,000, $500,000 and $41,600, respectively. Non-controlling interest was valued at $196,900 by an independent business valuator at the date of acquisition. On this date, an appraisal of the assets of Gold disclosed the following differences: Land Plant and equipment Inventory Land Plant and equipment Less accumulated depreciation The plant and equipment had an estimated life of 20 years on this date. The statements of financial position of Pure and Gold, prepared on December 31, Year 11, follow: Carrying amount $ 161, 000 708, 000 134, 000 Patent (net of amortization) Investment in Gold Co. shares (equity method) Investment in Gold Co. bonds Inventory Accounts receivable Cash Ordinary shares Retained earnings Bonds payable (due Year 20) Accounts payable Fair value $ 212, 000 783, 000 117,000…arrow_forward
- Vaughn Manufacturing Balance Sheet December 31, 2021 Assets Equities Cash $ 302000 Accounts payable $ 640000 Accounts receivable (net) 1942000 Income taxes payable 185000 Inventories 2451000 Miscellaneous accrued payables 230000 Plant and equipment, Bonds payable (8%, due 2023) 1850000 net of depreciation 1984000 Preferred stock ($100 par, 6% Patents 262000 cumulative nonparticipating) 752000 Other intangible assets 75200 Common stock (no par, 60,000 Total Assets $7016200 shares authorized, issued and outstanding) 1122000 Retained earnings 2466200 Treasury stock-1500 shares of preferred (229000) Total Equities $7016200 Vaughn Manufacturing Income Statement Year Ended December 31, 2021 Net…arrow_forwardNonearrow_forwardCurrent assets Property, plant and equipment Intangible assets Goodwill Total assets Current liabilities Noncurrent liabilities Total liabilities Capital stock Retained earnings Treasury stock Accumulated other comprehensive loss Total equity Total liabilities and equity Required Note: Provide all answers in millions. Fair Book Value Value $1.973 $1,912 1.087 563 764 8,083 3.948 1998 827 1.891 2.559 2.889 1.712 1,317 (1.946) (29) €76 ES 7501 a. Prepare IBM's journal entry or entries to record the stock acquisition on its own books. To record the acquisition Debit Credit 0 0 0 0X b. Prepare consolidation working paper eliminating entries (E) and (R) to consolidate the accounts of IBM and Red Hat at the date of acquisition. (E) Debit Credit 0 0 0 0 M 0 To eliminate Red Hat's equity accounts against investment account (R) 0 0% 0 0% 0 0 M 0 0x 0 0 0 0* 0 0% To revalue Bay's assets and liabilities to fair value Checkarrow_forward
- 5. PSA Inc. prepared a draft of its 2021 Statement of Financial Position. The draft statement reported total assets of P4.375,000. The total assets included the following items. Treasury shares of PSA Inc. at cost, which approximates market value on December 31 P120,000 Unamortized patent 56,000 Cash surrender value of life insurance 68,500 Cumulative translation loss 42,000 At what amount should total assets be correctly reported in the December 31,2010 Statement of Financial Position?arrow_forwardPlease do not give solution in image format ?arrow_forwardPlease don't provide answer in image format thank youarrow_forward
- Question The financial statements of Harry Ltd and its subsidiary Olivia Ltd have been extracted from their financial records at 30 June 2023 and are presented below. Harry Ltd$ Olivia Ltd$Sales 839 250 725 000Cost of goods sold (580 000) (297 500)Gross profit 259 250 427 500Dividends received 116 250 -Management fee revenue 33 125 Gain on sale of plant 43 750 Less Expenses Administration (38 500) (48 375)Depreciation (30 625) (71 000)Management fee - (33 125)Other expenses (126 375) (96 250)Profit before tax 256 875 178 750Tax expense (76 875) (52 750)Profit after tax 180 000 126 000Retained earnings 1 July 2022 399 250 299 000 579 250 425 000Dividends paid (171 750) (116 250)Retained earnings 30 June 2023 407 500 308 750 Statement of financial position Harry Ltd$ Olivia Ltd$Shareholders’ equity Retained earnings 407 500 308 750Share capital 437…arrow_forwardPlease provide solution this financial accounting questionarrow_forwardOrbit Limited Statement of Financial Position as at 31 December: 2022 2021 R R ASSETS Non-current assets 11 810 000 7 560 000 Property, plant and equipment 10 025 000 6 250 000 Investments 1 785 000 1 310 000 Current assets 4 190 000 4 690 000 Inventories 1 875 000 2 350 000 Accounts receivable 1 925 000 2 200 000 Cash 390 000 140 000 Total assets 16 000 000 12 250 000 EQUITY AND LIABILITIES Equity ? ? Ordinary share capital 5 480 000 3 680 000 Retained earnings ? ? Non-current liabilities 4 500 000 3 800 000 Loan (20% p.a.) 4 500 000 3 800 000 Current liabilities 2 300 000 1 500 000 Accounts payable 2 300 000 1 500 000 Total equity and liabilities 16 000 000 12 250 000 Statement of Comprehensive Income for the year ended 31 December: 2022 2021 R R Sales 10 800 000 7 150 000 Cost of sales (6 000 000) (3 650 000) Gross profit 4 800 000 3 500 000 Operating expenses (1 800 000) (1 200 000) Depreciation 580 000 200 000…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