Ronald_Chen_Corsair_VS_Dell_Project
xlsx
keyboard_arrow_up
School
Santa Monica College *
*We aren’t endorsed by this school
Course
2
Subject
Finance
Date
Jan 9, 2024
Type
xlsx
Pages
22
Uploaded by DrFangParrot18
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION/Balnce Sheet
Dell Technologies Inc.
Fiscal Year End February 3, 2023 and January 28, 2022
(In Millions)
February 3, 2023
ASSETS
Current assets:
Cash and cash equivalents
$ 8,607 Accounts receivable, net of allowance of $78 and $90
12,482
Due from related party, net
378
Short-term financing receivables, net of allowance of $142 and $142 (Note 6)
5,281
Inventories
4,776
Other current assets
10,827
Total current assets
42,351
Property, plant, and equipment, net
6,209
Long-term investments
1,518
Long-term financing receivables, net of allowance of $59 and $47 (Note 6)
5,638
Goodwill
19,676
Intangible assets, net
6,468
Due from related party, net
440
Other non-current assets
7,311
Total assets
$ 89,611 LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt
$ 6,573 Accounts payable
18,598
Due to related party
2,067
Accrued and other
8,874
Short-term deferred revenue
15,542
Total current liabilities
51,654
Long-term debt
23,015
Long-term deferred revenue
14,744
Other non-current liabilities
3,223
Total liabilities
$ 92,636 Commitments and contingencies (Note 12)
Stockholders’ equity (deficit):
Common stock and capital in excess of $0.01 par value (Note 15)
8,424
Treasury stock at cost
(3,813)
Accumulated deficit
(6,732)
Accumulated other comprehensive loss
(1,001)
Total Dell Technologies Inc. stockholders’ equity (deficit)
-3122
Non-controlling interests
97
Total stockholders’ equity (deficit)
(3,025)
Total liabilities and stockholders’ equity
89611
Horizontal Analysis
January 28, 2022
2022-2021
$ Change
% Change
$ 9,477 $ (870)
-9%
12,912
$ (430)
-3%
131
$ 247 189%
5,089
$ 192 4%
5,898
$ (1,122)
-19%
11,526
$ (699)
-6%
45,033
$ (2,682)
-6%
5,415
$ 794 15%
1,839
$ (321)
-17%
5,522
$ 116 2%
19,770
$ (94)
-0.5%
7,461
$ (993)
-13%
710
$ (270)
-38%
6,985
$ 326 5%
$ 92,735 $ (3,124)
-3%
$ 5,823 $ 750 13%
27,143
$ (8,545)
-31%
1,414
$ 653 46%
7,578
$ 1,296 17%
14,261
$ 1,281 9%
56,219
$ (4,565)
-8%
21,131
$ 1,884 9%
13,312
$ 1,432 11%
3,653
$ (430)
-12%
$ 94,315 $ (1,679)
-2%
7,898
$ 526 7%
(964)
$ (2,849)
-296%
(8,188)
$ 1,456 18%
(431)
$ (570)
-132%
-1685
-1437 -0.852818991098
105
$ (8)
-8%
(1,580)
$ (1,445)
-91%
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
92735
-3124 -0.033687388796
CONSOLIDATED STATEMENTS OF INCOME
Dell Technologies Inc.
Fiscal Year End February 3, 2023 and January 28, 2022
(In Millions)
February 3, 2023
January 28, 2022
Net revenue:
Products
$ 79,250 $ 79,830 Services
23,051
21,367
Total net revenue
102,301
101,197
Cost of net revenue (a):
Products
66,029
67,224
Services
13,586
12,082
Total cost of net revenue
79,615
79,306
Gross margin
22,686
21,891
Operating expenses:
Selling, general, and administrat
14,136
14,655
Research and development
2,779
2,577
Total operating expenses
16,915
17,232
Operating income
5,771
4,659
Interest and other, net
(2,546)
1,264
Income before income taxes
3,225
5,923
Income tax expense
803
981
Net income from continuing ope
2,422
4,942
Income from discontinued opera
—
765
Net income
2,422
5,707
Less: Net loss attributable to no
(20)
(6)
Less: Net income attributable to—
150
Net income attributable to Dell $ 2,442 $ 5,563 Earnings per share attributable to Dell Technologies Inc. — basic:
Continuing operations
$ 3.33 $ 6.49 Discontinued operations
$—
$ 0.81 Earnings per share attributable to Dell Technologies Inc. — diluted:
Continuing operations
$ 3.24 $ 6.26 Discontinued operations
$—
$ 0.76 (a) Includes related party cost of net revenue as follows (Note 21):
Products
$ 1,634 $ 1,577 Services
$ 3,065 $ 2,487
Horizontal Analysis
January 29, 2021
2022-2021
$ Change
% Change
$ 67,744 $ (580)
-1%
18,926
$ 1,684 8%
86,670
$ 1,104 1%
56,431
$ (1,195)
-2%
10,099
$ 1,504 12%
66,530
$ 309 0.4%
20,140
$ 795 4%
14,000
$ (519)
-4%
2,455
$ 202 8%
16,455
$ (317)
-2%
3,685
$ 1,112 24%
(1,339)
$ (3,810)
-301%
2,346
$ (2,698)
-46%
101
$ (178)
-18%
2,245
$ (2,520)
-51%
1,260
$ (765)
-100%
3,505
$ (3,285)
-58%
(4)
$ (14)
-233%
259
$ (150)
-100%
$ 3,250 $ (3,121)
-56%
$ 3.02 $ (3)
-49%
$ 1.35 $ (1)
-100%
$ 2.93 $ (3)
-48%
$ 1.29 $ (1)
-100%
$ 1,493 $ 57 4%
$ 1,848 $ 578 23%
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
CONSOLIDATED STATEMENTS OF CASH FLOW
Dell Technologies Inc.
Fiscal Year End February 3, 2023 and January 28, 2022
(In Millions)
February 3, 2023
Cash flows from operating activities:
Net income
$ 2,422 Adjustments to reconcile net income to net cash provided by o
Depreciation and amortization
3,156
Stock-based compensation expense
931
Deferred income taxes
(717)
Other, net (a)
961
Changes in assets and liabilities, net of effects from acquisitio
Accounts receivable
113
Financing receivables
(461)
Inventories
875
Other assets and liabilities
973
Due from/to related party, net
649
Accounts payable
(8,546)
Deferred revenue
3,209
Change in cash from operating activities
3,565
Cash flows from investing activities:
Purchases of equity and other investments
(94)
Purchases of held-to-maturity investments
(14)
Maturities and sales of equity and other investments
116
Capital expenditures and capitalized software development co
(3,003)
Acquisition of businesses and assets, net
(70)
Divestitures of businesses, net
—
Other
41
Change in cash from investing activities
(3,024)
Cash flows from financing activities:
Dividends paid by VMware, Inc. to non-controlling interests
—
Proceeds from the issuance of common stock
5
Repurchases of parent common stock (b)
(3,272)
Repurchases of subsidiary common stock
(9)
Net transfer of cash, cash equivalents, and restricted cash to —
Payments of dividends to stockholders
(964)
Proceeds from debt
12,479
Repayments of debt
(9,825)
Debt-related costs and other, net
(39)
Change in cash from financing activities
(1,625)
Effect of exchange rate changes on cash, cash equivalents, and (104)
Change in cash, cash equivalents, and restricted cash
(1,188)
Cash, cash equivalents, and restricted cash at beginning of the
10,082
Cash, cash equivalents, and restricted cash at end of the perio
8,894
Less: Cash, cash equivalents, and restricted cash attributable —
Cash, cash equivalents, and restricted cash from continuing op $ 8,894 Income tax paid
$ 1,208 Interest paid
$ 1,169
Horizonta
January 28, 2022
January 29, 2021
2022
$ Change
$ 5,707 $ 3,505 $ (3,285)
4,551
5,390
$ (1,395)
1,622
1,609
$ (691)
(365)
(399)
$ (352)
(3,130)
(88)
$ 4,091 (2,193)
(396)
$ 2,306 (241)
(728)
$ (220)
(2,514)
(243)
$ 3,389 (1,948)
(1,656)
$ 2,921 479
—
$ 170 5,742
1,598
$ (14,288)
2,597
2,815
$ 612 10,307
11,407
$ (6,742)
(256)
(162)
$ 162 (158)
(176)
$ 144 513
169
$ (397)
(2,796)
(2,082)
$ (207)
(16)
(424)
$ (54)
3,957
2,187
$ (3,957)
62
28
$ (21)
1,306
(460)
$ (4,330)
(2,240)
—
$ 2,240 334
452
$ (329)
(663)
(241)
$ (2,609)
(1,175)
(1,363)
$ 1,166 (5,052)
—
$ 5,052 —
—
$ (964)
20,425
16,391
$ (7,946)
(26,723)
(20,919)
$ 16,898 (1,515)
(270)
$ 1,476 (16,609)
(5,950)
$ 14,984 (106)
36
$ 2.00
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
(5,102)
5,033
$ 3,914.00 15,184
10,151
$ (5,102.00)
10,082
15,184
$ (1,188.00)
—
4,770
$ 10,082 $ 10,414 $ (1,188.00)
$ 1,257 $ 1,421 $ (49.00)
$ 1,825 $ 2,279 $ (656.00)
al Analysis
2-2021
% Change
-58%
-31%
-43%
-96%
131%
105%
-91%
135%
150%
35%
-249%
24%
-65%
63%
91%
-77%
-7%
-338%
-100%
-34%
-332%
100%
-99%
-394%
99%
100%
-100%
-39%
63%
97%
90%
2%
77%
-34%
-12%
-12%
-4%
-36%
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
CONSOLIDATED BALANCE SHEET
Corsair Gaming, Inc.
Fiscal Year End December 31, 2022 and December 31, 2021
(In Thousands)
December 31,
2022
Assets
Current assets:
Cash
$ 151,180 Restricted cash
2,647
Accounts receivable, net
235,656
Inventories
192,717
Prepaid expenses and other current assets
40,593
Total current assets
622,793
Restricted cash, noncurrent
233
Property and equipment, net
34,927
Goodwill
347,747
Intangible assets, net
216,255
Other assets
75,290
Total assets
$ 1,297,245 Liabilities
Current liabilities:
Debt maturing within one year, net
$ 6,495 Accounts payable
172,033
Other liabilities and accrued expenses
164,470
Total current liabilities
342,998
Long-term debt, net
232,170
Deferred tax liabilities
18,054
Other liabilities, noncurrent
48,589
Total liabilities
$ 641,811 Commitments and Contingencies (Note 9)
Temporary equity
Redeemable noncontrolling interest
21,367
Permanent equity
Corsair Gaming, Inc. stockholders’ equity:
Preferred stock, $0.0001 par value: 5,000 shares authorized, nil and nil shares
—
Common stock, $0.0001 par value: 300,000 shares authorized, 101,385 and 94,5
10
Additional paid-in capital
593,486
Retained earnings
37,223
Accumulated other comprehensive loss
(6,881)
Total Corsair Gaming, Inc. stockholders’ equity
623838
Nonredeemable noncontrolling interest
10,229
Total permanent equity
634,067
Total liabilities, temporary equity and permanent equity
1297245
Horizontal Analysis
2021
2022-2021
$ Change
% Change
$ 62,415 $ 88,765 142%
2,734
$ (87)
-3%
291,287
$ (55,631)
-19%
298,315
$ (105,598)
-35%
51,024
$ (10,431)
-20%
705,775
$ (82,982)
-12%
231
$ 2 1%
16,819
$ 18,108 108%
317,054
$ 30,693 10%
225,709
$ (9,454)
-4%
71,808
$ 3,482 5%
$ 1,337,396 $ (40,151)
-3%
$ 4,753 $ 1,742 37%
236,120
$ (64,087)
-27%
205,874
$ (41,404)
-20%
446,747
$ (103,749)
-23%
242,898
$ (10,728)
-4%
25,700
$ (7,646)
-30%
53,871
$ (5,282)
-10%
769,216
$ (127,405)
-17%
—
$ 21,367 100%
—
9
$ 1 11%
470,364
$ 123,122 26%
98,147
$ (60,924)
-62%
(340)
$ (6,541)
-1924%
568180
55658 0.097958393466859
—
$ 10,229 100%
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
568,180
$ 65,887 12%
1337396
-40151 -0.03002177365567
CONSOLIDATED STATEMENT OF OPERATION/INCOME STATEMENT
Corsair Gaming, Inc.
Fiscal Year End December 31, 2022 and December 31, 2021
(In Thousands)
Year Ended December 31,
2022
2021
Net revenue
$ 1,375,098 $ 1,904,060 Cost of revenue
1,078,466
1,390,206
Gross profit
296,632
513,854
Operating expenses:
Sales, general and administrative
284,932
315,672
Product development
66,493
60,288
Total operating expenses
351,425
375,960
Operating income (loss)
(54,793)
137,894
Other (expense) income:
Interest expense, net
(9,186)
(17,673)
Other (expense) income, net
213
(5,661)
Total other expense, net
(8,973)
(23,334)
Income (loss) before income tax
(63,766)
114,560
Income tax benefit (expense)
9,820
(13,600)
Net income (loss)
(53,946)
100,960
Less: Net income attributable to 442
—
Net income (loss) attr
($54,388)
$ 100,960 Calculation of net income (loss) per share attributable to common stockholders of Corsair Gaming, Inc.:
Net income (loss) attr
($54,388)
$ 100,960 Change in redemption value of r
(6,536)
—
Net income (loss) att
($60,924)
$ 100,960 Net income (loss) per share attributable to common stockholders of Corsair Gaming, Inc.:
Basic
($0.63)
$ 1.08 Diluted
($0.63)
$ 1.01 Weighted-average common shares outstanding:
Basic
96,280
93,260
Diluted
96,280
100,004
Horizontal Analysis
2020
2022-2021
$ Change
% Change
$ 1,702,367 $ (528,962)
-28%
1,236,938
$ (311,740)
-22%
465,429
$ (217,222)
-42%
257,004
$ (30,740)
-10%
50,064
$ 6,205 10%
307,068
$ (24,535)
-7%
158,361
$ (192,687)
-140%
(35,137)
$ 8,487 48%
(1,182)
$ 5,874 104%
(36,319)
$ 14,361 62%
122,042
$ (178,326)
-156%
(18,825)
$ 23,420 172%
103,217
$ (154,906)
-153%
—
$ 442 100%
$ 103,217 $ (155,348)
-154%
$ 103,217 $ (155,348)
-154%
—
$ (6,536)
-100%
$ 103,217 $ (161,884)
-160%
$ 1.20 $ (1.71)
-158%
$ 1.14 $ (1.64)
-162%
86,256
$ 3,020 3%
90,577
$ (3,724)
-4%
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
CONSOLIDATED STATEMENT OF CASH FLOW
Corsair Gaming, Inc.
Fiscal Year End December 31, 2022 and December 31, 2021
(In Thousands)
Ye
2022
Cash flows from operating activities:
Net income (loss)
($53,946)
Stock-based compensation
22,158
Depreciation
10,728
Amortization
42,795
Debt issuance costs amortization
398
Loss on debt extinguishment
—
Deferred income taxes
(21,736)
Other
4,469
Changes in operating assets and liabilities:
Accounts receivable
55,845
Inventories
111,288
Prepaid expenses and other assets
1,268
Accounts payable
(65,928)
Other liabilities and accrued expenses
(40,950)
Net cash provided by operating activities
66,389
Cash flows from investing activities:
Acquisition of businesses, net of cash acquired
(19,534)
Payment of deferred and contingent consideration
(185)
Purchase of property and equipment
(26,315)
Investment in available-for-sale convertible note
(1,000)
Net cash used in investing activities
(47,034)
Cash flows from financing activities:
Proceeds from issuance of debt, net
—
Repayment of debt and debt issuance costs
(9,483)
Borrowings from line of credit
701,500
Repayment of line of credit
(701,500)
Proceeds from public offering, net of underwriting discounts and commissio
81,655
Payment of other offering costs
(296)
Proceeds from issuance of shares through employee equity incentive plans
7,015
Payment of taxes related to net share settlement of equity awards
(1,532)
Dividend paid to noncontrolling interest
(4,312)
Payment of contingent consideration
(438)
Net cash provided by (used in) financing activities
72,609
Effect of exchange rate changes on cash
(3,284)
Net increase (decrease) in cash and restricted cash
88,680
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Cash and restricted cash at the beginning of the year
65,380
Cash and restricted cash at the end of the year
$ 154,060 Supplemental cash flow disclosures:
Cash paid for interest
$ 9,019 Cash paid for income taxes
14,221
Supplemental disclosure of non-cash investing and financing activities:
Equipment purchased and unpaid at period end
$ 4,985 Issuance of common stock relating to business acquisitions
14,505
Deferred purchase consideration related to business acquisitions
—
Measurement period adjustments relating to business acquisitions
—
ear Ended December 31,
Horizontal Analysis
2021
2020
2022-2021
$ Change
% Change
$ 100,960 $ 103,217 $ (154,906)
-153%
17,235
5,796
$ 4,923 29%
10,300
9,318
$ 428 4%
34,794
33,916
$ 8,001 23%
1,458
2,550
$ (1,060)
-73%
4,868
4,114
$ (4,868)
-100%
(11,962)
(7,476)
$ (9,774)
-82%
3,291
2,594
$ 1,178 36%
444
(91,492)
$ 55,401 12478%
(71,316)
(80,086)
$ 182,604 256%
(13,177)
(7,953)
$ 14,445 110%
(63,722)
116,522
$ (2,206)
-3%
7,019
77,933
$ (47,969)
-683%
20,192
168,953
$ 46,197 229%
(4,846)
(1,291)
$ (14,688)
-303%
(4,721)
—
$ 4,536 96%
(10,974)
(8,989)
$ (15,341)
-140%
—
—
$ (1,000)
-100%
(20,541)
(10,280)
$ (26,493)
-129%
248,513
—
$ (248,513)
-100%
(328,392)
(190,588)
$ 318,909 97%
63,500
—
$ 638,000 1005%
(63,500)
—
$ (638,000)
-1005%
—
118,575
$ 81,655 100%
—
(8,455)
$ (296)
-100%
14,872
1,337
$ (7,857)
-53%
(397)
—
$ (1,135)
-286%
—
—
$ (4,312)
-100%
—
—
$ (438)
-100%
(65,404)
(79,131)
$ 138,013 211%
(2,435)
2,079
$ (849)
-35%
(68,188)
81,621
$ 156,868 230%
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
133,568
51,947
$ (68,188)
-51%
$ 65,380 $ 133,568 $ 88,680 136%
$ 11,267 $ 27,957 $ (2,248)
-20%
41,243
13,505
$ (27,022)
-66%
$ 2,122 $ 1,832 $ 2,863 135%
—
—
$ 14,505 100%
202
145
$ (202)
-100%
50
1,531
$ (50)
-100%
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
Current Attempt in Progress
XYZ provided the following financial information:
XYZBalance SheetAs of 12/31/19
Assets:
Liabilities and Equity:
Cash and marketable securities
$27,476
Accounts payable and accruals
$154,860
Accounts receivable
$143,519
Short-term notes payable
$21,255
Inventory
$212,379
Total current liabilities
$176,115
Total current assets
$383,374
Long term debt
$155,510
Net plant and equipment
$602,704
Total liabilities
$331,625
Goodwill and other assets
$42,422
Common stock
$312,719
Retained earnings
$384,156
Total assets
$1,028,500
Total liabilities and equity
$1,028,500
In addition, it was reported that the firm had a net income of:
$158,402
and net sales of:
$4,272,431
Calculate the following ratios for this firm (Use 365 days for calculation. Round answers to 2 decimal places, e.g.…
arrow_forward
Solar Electric Inc. Balance Sheet 32 Marks ACB As at December 31, 2023 Account Title Debit Credit Assets Current Assets Cash 100,649 Accounts Receivable 35,860 Interest Rceivable 9,113 Prepaid Insurance 7,370 Short-Term Investment- Citi Inc 237,000 Short-Term Investment- Bonds 135,000 Inventory 90,640 Valuation Allowance for Fair Value Adjustment 50,700 Total Current Assets 666,332 Non-current Assets Investment in HSBC Inc. Common Shares 503,840 Long-Term Investment- Bond 145,000 Property, Plant & Equipment 280,000 Accumulated Depreciation 86,000 Total Non-Current Assets 842,840 Total Assets 1,509,172 Liabilities Current Liabilities Accounts Payable 212,400 Interest Payable 31,167 Unearned Revenue 21,000 Total Current Liabilities 264,567 Long-Term Liabilities Bonds Payable 340,000 Discount on Bonds Payable 15,741 Bank Loan 225,000 Total-Long Term Liabilities 549,259 Total Liabilities 813,826 Shareholders Equity Common Shares 362,000 Preferred Shares 80,000 Retained Earnings 348,385…
arrow_forward
Carla Vista Co. has these comparative balance sheet data:
CARLA VISTA CO.Balance SheetsDecember 31
2022
2021
Cash
$ 16,140
$ 32,280
Accounts receivable (net)
75,320
64,560
Inventory
64,560
53,800
Plant assets (net)
215,200
193,680
$371,220
$344,320
Accounts payable
$ 53,800
$ 64,560
Mortgage payable (15%)
107,600
107,600
Common stock, $10 par
150,640
129,120
Retained earnings
59,180
43,040
$371,220
$344,320
Additional information for 2022:
1.
Net income was $32,500.
2.
Sales on account were $392,900. Sales returns and allowances amounted to $27,300.
3.
Cost of goods sold was $217,300.
4.
Net cash provided by operating activities was $57,200.
5.
Capital expenditures were $30,000, and cash dividends were $19,000.
Compute the following ratios at December 31, 2022. (Round current ratio and inventory turnover to 2 decimal…
arrow_forward
Help | System Announcements
Balance Sheet
As of 12/31/19
Assets:
Liabilities and Equity:
Cash and marketable securities
$28,987
Accounts payable and accruals
$154,807
Accounts receivable
$142,845
Short-term notes payable
$21,639
Inventory
$212,722
Total current liabilities
$176,446
Total current assets
$384,554
Long term debt
$155,510
Net plant and equipment
$602,309
Total liabilities
$331,956
Goodwill and cther assets
$42,422
Common stock
$314,932
Retained earnings
$382,397
Total assets
$1,029,285
Total liabilities and equity
$1,029,285
In addition, it was reported that the firm had a net income of:
$158,531
and net sales of:
$4,338,283
Calculate the following ratios for this firm (Use 365 days for calculation. Round answers to 2 decimal places, e.g. 52.75.):
Current Ratio
times
Quick Ratio
times
Average Collection Period
days
Total Asset Turnever
times
Fixed Asset Turnover
times
Question
arrow_forward
Financial accounting question
arrow_forward
The current assets and liabilities sections of the comparative balance sheets of Regent Inc., a private entity reporting under ASPE, at December 31 are
presented below, along with the income statement:
REGENT INC.
Comparative Balance Sheet Accounts
2024
2023
Cash
$27,720 $29,400
Accounts receivable
17,920 11,480
Inventory
9,100 12,880
Prepaid expenses
2,100
1,624
Accounts payable
12,040
10,080
Accrued expenses payable
1,400
2,240
Dividends payable
6,720
4,760
Income tax payable
1,904
3,304
REGENT INC.
Income Statement
Year Ended October 31, 2024
Sales
$175,000
Cost of goods sold
109,200
Gross profit
65,800
Operating expenses
$24,640
Depreciation expense
6,440
Loss on sale of equipment
2,240
33,320
Profit before income tax
32,480
Income tax expense
8,120
Profit for the year
$24,360
Instructions
Prepare the operating section of the cash flow statement using the direct method.
arrow_forward
SAMPAGUITA INSURANCE COMPANY FINANCIAL STATEMENT 2021 ASSETS Cash and cash equivalents P2,574,335 Interest receivable 132,241 Investments 12,340,312 Investment in subsidiary 529,248 Premiums due from policyholders 10,831 Policy loans receivables - net 369,607 Coverage debt receivables - net 960,404 Reinsurance assets 53,439 Property and equipment - net 415,241 Right-of-use assets - net 533,003 Deferred acquisition costs 12,455,967 Other assets - net 1,647,258 Total General Assets 32,021,886 Assets Held to Cover Linked Liabilities 106,573,549 PI 38,595,435 ROSE INSURANCE COMPANY FINANCIAL STATEMENT ASSETS Cash and cash equivalents (Note 4) P 2,177,119,101 Insurance receivables (Note 26) Financial assets (Note 5) 133,720,939 Financial assets at fair value through profit or loss (FVPL) 60,091,263,262 Available-for-sale financial assets 42,348,896,307 Loans and receivables 10,508,989,111 Accrued income (Note 7) 379,787,097 Reinsurance assets (Note 13)…
arrow_forward
Baghiben
arrow_forward
Cullumber Company has these comparative balance sheet data:
CULLUMBER COMPANYBalance SheetsDecember 31
2022
2021
Cash
$ 16,350
$ 32,700
Accounts receivable (net)
76,300
65,400
Inventory
65,400
54,500
Plant assets (net)
218,000
196,200
$376,050
$348,800
Accounts payable
$ 54,500
$ 65,400
Mortgage payable (15%)
109,000
109,000
Common stock, $10 par
152,600
130,800
Retained earnings
59,950
43,600
$376,050
$348,800
Additional information for 2022:
1.
Net income was $34,000.
2.
Sales on account were $383,300. Sales returns and allowances amounted to $26,600.
3.
Cost of goods sold was $200,600.
4.
Net cash provided by operating activities was $59,000.
5.
Capital expenditures were $26,400, and cash dividends were $16,500.
Compute the following ratios at December 31, 2022. (Round current ratio and inventory turnover to 2 decimal…
arrow_forward
Cullumber Company has these comparative balance sheet data:
CULLUMBER COMPANYBalance SheetsDecember 31
2022
2021
Cash
$ 16,350
$ 32,700
Accounts receivable (net)
76,300
65,400
Inventory
65,400
54,500
Plant assets (net)
218,000
196,200
$376,050
$348,800
Accounts payable
$ 54,500
$ 65,400
Mortgage payable (15%)
109,000
109,000
Common stock, $10 par
152,600
130,800
Retained earnings
59,950
43,600
$376,050
$348,800
Additional information for 2022:
1.
Net income was $34,000.
2.
Sales on account were $383,300. Sales returns and allowances amounted to $26,600.
3.
Cost of goods sold was $200,600.
4.
Net cash provided by operating activities was $59,000.
5.
Capital expenditures were $26,400, and cash dividends were $16,500.
(d)
Inventory turnover.
enter inventory turnover in times rounded to 2 decimal places
times
(e)…
arrow_forward
Item
Prior year
Current year
Accounts payable
8,109.00
7,758.00
Accounts receivable
6,059.00
6,782.00
Accruals
1,036.00
1,609.00
Cash
???
???
Common Stock
11,891.00
11,189.00
COGS
12,683.00
18,018.00
Current portion long-term debt
4,980.00
4,993.00
Depreciation expense
2,500
2,813.00
Interest expense
733
417
Inventories
4,192.00
4,777.00
Long-term debt
13,329.00
13,523.00
Net fixed assets
50,636.00
54,376.00
Notes payable
4,329.00
9,999.00
Operating expenses (excl. depr.)
13,977
18,172
Retained earnings
28,278.00
29,801.00
Sales
35,119
47,221.00
Taxes
2,084
2,775
What is the firm's total change in cash from the prior year to the current year?
arrow_forward
Item
Prior year
Current year
Accounts payable
8,109.00
7,758.00
Accounts receivable
6,059.00
6,782.00
Accruals
1,036.00
1,609.00
Cash
???
???
Common Stock
11,891.00
11,189.00
COGS
12,683.00
18,018.00
Current portion long-term debt
4,980.00
4,993.00
Depreciation expense
2,500
2,813.00
Interest expense
733
417
Inventories
4,192.00
4,777.00
Long-term debt
13,329.00
13,523.00
Net fixed assets
50,636.00
54,376.00
Notes payable
4,329.00
9,999.00
Operating expenses (excl. depr.)
13,977
18,172
Retained earnings
28,278.00
29,801.00
Sales
35,119
47,221.00
Taxes
2,084
2,775
What is the firm's cash flow from investing?
arrow_forward
Solve all questions
arrow_forward
Which of the following statements is TRUE about Verizon's financial statements?
verizon
Consolidated Balance Sheets (In millions of dollars)
As of
As of
Dec 31, 2020
$ 22,171
Dec 31, 2019
$ 2,594
ASSETS
Cash and cash equivalents
Accounts receivable
23,917
25,429
Inventories
1,796
1,422
Prepaid expenses and other current assets
6,710
8,028
Total current assets
54,594
37,473
Property and equipment, net
Intangible assets
Other long-term assets
94,833
91,915
152,814
151,640
10,699
$ 291,727
14,240
Total assets
$ 316,481
LIABILITIES & EQUITY
Debt maturing within one year
$ 5,889
$ 10,777
Accounts payable and accrued liabilities
20,658
21,806
Other current liabilities
13,113
12,285
Total current liabilities
39,660
44,868
Long-term debt
123,173
100,712
Other long-term liabilities
84,376
83,312
Total liabilities
247,209
228,892
Common stock and additional paid in capital
13,833
13,858
Retained earnings
60,464
53,147
Accumulated other comprehensive income
(5,025)
(4,170)
Total shareholders'…
arrow_forward
Seminole Corporation reported the following items at December 31, 2021, and 2020:
(Click the icon to view the comparative financial information.)
Read the requirements.
Requirement 1. Compute the company's (a) quick (acid-test) ratio and (b) days' sales outstanding for 2021. Evaluate each ratio
value as strong or weak. All sales are on account with terms of net 30 days.
(a) Enter the formula and calculate the quick (acid-test) ratio for 2021. (Abbreviation used: Cash* = Cash and cash equivalents.
Round your final answer to two decimal places.)
Cash* + Short-term investments + Net current receivables + Total current liabilities = Quick (acid-test) ratio
$
Seminole's quick (acid-test) ratio is considered fairly weak.
(b) Select the formula and calculate Seminole's days' sales outstanding for 2021. (Round interim calculations to two decimal
places, XX.XX. Round the days' sales outstanding up to the next whole day.)
Accounts receivable turnover =
+
Days' sales outstanding
Seminole's days'…
arrow_forward
Cash
Accounts receivable (net)
Inventories
Total current assets
Noncurrent assets
Current liabilities
Long-term liabilities
Shareholders' equity
Net income
Interest expense
Income tax expense
Sanchez Corporation
Selected Financial Information
The debt to equity ratio for 2016 is:
OA) 0.80
OB) 0.44
Oc) 0.67
OD) 0.13
12/31/16
$ 20,000
100,000
190,000
310,000
230,000
200,000
40,000
300,000
$40,000
10,000
20,000
arrow_forward
Complete a Vertical analysis of the "Unearned revenue" account using the balance sheet as at 30/06/2021. Round the percentage change to one decimal place
arrow_forward
Balance Sheet as of December 31, 2021 (Thousands of Dollars)
Cash
$ 1,080
Accounts payable
$ 4,320
Receivables
6,480
Accruals
2,880
Inventories
9,000
Line of credit
Total current assets
$16,560
Notes payable
2,100
Net fixed assets
12,600
Total current liabilities
$ 9,300
Mortgage bonds
3,500
Common stock
3,500
Retained earnings
12,860
Total assets
$29,160
Total liabilities and equity
$29,160
Income Statement for December 31, 2021 (Thousands of Dollars)
Sales
$36,000
Operating costs
34,000
Earnings before interest and taxes
$ 2,000
Interest
160
Pre-tax earnings
$ 1,840
Taxes (25%)
460
Net income
$ 1,380
Dividends
552
Addition to retained earnings
2$
828
arrow_forward
ss.2
arrow_forward
Selected financial data for Wilmington Corporation is presented below.
WILMINGTON CORPORATION
Balance Sheet
Dec. 31, Year 7
Dec. 31, Year 6
Current Assets
Cash and cash equivalents
$519,159
$274,579
Marketable securities
166,106
187,064
Accounts receivable (net)
232,548
260,190
Inventories
382,044
352,022
Prepaid expenses
49,832
22,958
Other current assets
83,053
85,029
Total Current Assets
1,432,742
1,181,842
Property, plant and equipment
1,384,217
625,421
Long-term investment
568,003
425,000
Total Assets
$3,384,962
$2,232,263
Current Liabilities
Short-term borrowings
$306,376
$170,419
Current portion of long-term debt
155,000
168,000
Accounts payable
228,700
257,631
Accrued liabilities
246,292
150,285
Income taxes payable
87,962
161,020
Total Current Liabilities
1,024,330
907,355
Long-term debt
500,000
300,000
Deferred income taxes
193,515
236,164
Total Liabilities
1,717,845
1,443,519
Common stock
$425,250…
arrow_forward
Calculate the current ratio current assets/current liabilities for Castle rock construction round to one decimal place. The current ratio 2:1
arrow_forward
Given the data in the following table, accounts receivable in 2023 was…
arrow_forward
Category
Accounts payable
Accounts receivable
Accruals
Additional paid in capital
Cash
Common Stock
COGS
Current portion long-term debt
Depreciation expense
Interest expense
Inventories
Long-term debt
Net fixed assets
Notes payable
Operating expenses (excl. depr.)
Retained earnings
Sales
Taxes
Prior Year Current Year
???
???
320,715
397,400
40,500
33,750
500,000
541,650
17,500
47,500
94,000
105,000
328,500
431,876.00
33,750
35,000
54,000
54,402.00
40,500 42,823.00
279,000 288,000
339,660.00 398,369.00
946,535
999,000
148,500
162,000
126,000
162,881.00
306,000 342,000
639,000 847,928.00
24,750
47,224.00
What is the current year's return on assets (ROA)?
Submit
Answer format: Percentage Round to: 2 decimal places (Example: 9.24%, % sign required. Will accept decimal format
rounded to 4 decimal places (ex: 0.0924))
arrow_forward
Selected financial data for Wilmington Corporation is presented below.
WILMINGTON CORPORATION
Balance Sheet
Dec. 31, Year 7
Dec. 31, Year 6
Current Assets
Cash and cash equivalents
$576,843
$305,088
Marketable securities
166,106
187,064
Accounts receivable (net)
258,387
289,100
Inventories
424,493
391,135
Prepaid expenses
55,369
25,509
Other current assets
83,053
85,029
Total Current Assets
1,564,251
1,282,925
Property, plant and equipment
1,384,217
625,421
Long-term investment
568,003
425,000
Total Assets
$3,516,471
$2,333,346
Current Liabilities
Short-term borrowings
$306,376
$170,419
Current portion of long-term debt
155,000
168,000
Accounts payable
254,111
286,257
Accrued liabilities
273,658
166,983
Income taxes payable
97,735
178,911
Total Current Liabilities
1,086,880
970,570
Long-term debt
500,000
300,000
Deferred income taxes
215,017
262,404
Total Liabilities
1,801,897
1,532,974
Common stock
$425,250…
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning
Related Questions
- Current Attempt in Progress XYZ provided the following financial information: XYZBalance SheetAs of 12/31/19 Assets: Liabilities and Equity: Cash and marketable securities $27,476 Accounts payable and accruals $154,860 Accounts receivable $143,519 Short-term notes payable $21,255 Inventory $212,379 Total current liabilities $176,115 Total current assets $383,374 Long term debt $155,510 Net plant and equipment $602,704 Total liabilities $331,625 Goodwill and other assets $42,422 Common stock $312,719 Retained earnings $384,156 Total assets $1,028,500 Total liabilities and equity $1,028,500 In addition, it was reported that the firm had a net income of: $158,402 and net sales of: $4,272,431 Calculate the following ratios for this firm (Use 365 days for calculation. Round answers to 2 decimal places, e.g.…arrow_forwardSolar Electric Inc. Balance Sheet 32 Marks ACB As at December 31, 2023 Account Title Debit Credit Assets Current Assets Cash 100,649 Accounts Receivable 35,860 Interest Rceivable 9,113 Prepaid Insurance 7,370 Short-Term Investment- Citi Inc 237,000 Short-Term Investment- Bonds 135,000 Inventory 90,640 Valuation Allowance for Fair Value Adjustment 50,700 Total Current Assets 666,332 Non-current Assets Investment in HSBC Inc. Common Shares 503,840 Long-Term Investment- Bond 145,000 Property, Plant & Equipment 280,000 Accumulated Depreciation 86,000 Total Non-Current Assets 842,840 Total Assets 1,509,172 Liabilities Current Liabilities Accounts Payable 212,400 Interest Payable 31,167 Unearned Revenue 21,000 Total Current Liabilities 264,567 Long-Term Liabilities Bonds Payable 340,000 Discount on Bonds Payable 15,741 Bank Loan 225,000 Total-Long Term Liabilities 549,259 Total Liabilities 813,826 Shareholders Equity Common Shares 362,000 Preferred Shares 80,000 Retained Earnings 348,385…arrow_forwardCarla Vista Co. has these comparative balance sheet data: CARLA VISTA CO.Balance SheetsDecember 31 2022 2021 Cash $ 16,140 $ 32,280 Accounts receivable (net) 75,320 64,560 Inventory 64,560 53,800 Plant assets (net) 215,200 193,680 $371,220 $344,320 Accounts payable $ 53,800 $ 64,560 Mortgage payable (15%) 107,600 107,600 Common stock, $10 par 150,640 129,120 Retained earnings 59,180 43,040 $371,220 $344,320 Additional information for 2022: 1. Net income was $32,500. 2. Sales on account were $392,900. Sales returns and allowances amounted to $27,300. 3. Cost of goods sold was $217,300. 4. Net cash provided by operating activities was $57,200. 5. Capital expenditures were $30,000, and cash dividends were $19,000. Compute the following ratios at December 31, 2022. (Round current ratio and inventory turnover to 2 decimal…arrow_forward
- Help | System Announcements Balance Sheet As of 12/31/19 Assets: Liabilities and Equity: Cash and marketable securities $28,987 Accounts payable and accruals $154,807 Accounts receivable $142,845 Short-term notes payable $21,639 Inventory $212,722 Total current liabilities $176,446 Total current assets $384,554 Long term debt $155,510 Net plant and equipment $602,309 Total liabilities $331,956 Goodwill and cther assets $42,422 Common stock $314,932 Retained earnings $382,397 Total assets $1,029,285 Total liabilities and equity $1,029,285 In addition, it was reported that the firm had a net income of: $158,531 and net sales of: $4,338,283 Calculate the following ratios for this firm (Use 365 days for calculation. Round answers to 2 decimal places, e.g. 52.75.): Current Ratio times Quick Ratio times Average Collection Period days Total Asset Turnever times Fixed Asset Turnover times Questionarrow_forwardFinancial accounting questionarrow_forwardThe current assets and liabilities sections of the comparative balance sheets of Regent Inc., a private entity reporting under ASPE, at December 31 are presented below, along with the income statement: REGENT INC. Comparative Balance Sheet Accounts 2024 2023 Cash $27,720 $29,400 Accounts receivable 17,920 11,480 Inventory 9,100 12,880 Prepaid expenses 2,100 1,624 Accounts payable 12,040 10,080 Accrued expenses payable 1,400 2,240 Dividends payable 6,720 4,760 Income tax payable 1,904 3,304 REGENT INC. Income Statement Year Ended October 31, 2024 Sales $175,000 Cost of goods sold 109,200 Gross profit 65,800 Operating expenses $24,640 Depreciation expense 6,440 Loss on sale of equipment 2,240 33,320 Profit before income tax 32,480 Income tax expense 8,120 Profit for the year $24,360 Instructions Prepare the operating section of the cash flow statement using the direct method.arrow_forward
- SAMPAGUITA INSURANCE COMPANY FINANCIAL STATEMENT 2021 ASSETS Cash and cash equivalents P2,574,335 Interest receivable 132,241 Investments 12,340,312 Investment in subsidiary 529,248 Premiums due from policyholders 10,831 Policy loans receivables - net 369,607 Coverage debt receivables - net 960,404 Reinsurance assets 53,439 Property and equipment - net 415,241 Right-of-use assets - net 533,003 Deferred acquisition costs 12,455,967 Other assets - net 1,647,258 Total General Assets 32,021,886 Assets Held to Cover Linked Liabilities 106,573,549 PI 38,595,435 ROSE INSURANCE COMPANY FINANCIAL STATEMENT ASSETS Cash and cash equivalents (Note 4) P 2,177,119,101 Insurance receivables (Note 26) Financial assets (Note 5) 133,720,939 Financial assets at fair value through profit or loss (FVPL) 60,091,263,262 Available-for-sale financial assets 42,348,896,307 Loans and receivables 10,508,989,111 Accrued income (Note 7) 379,787,097 Reinsurance assets (Note 13)…arrow_forwardBaghibenarrow_forwardCullumber Company has these comparative balance sheet data: CULLUMBER COMPANYBalance SheetsDecember 31 2022 2021 Cash $ 16,350 $ 32,700 Accounts receivable (net) 76,300 65,400 Inventory 65,400 54,500 Plant assets (net) 218,000 196,200 $376,050 $348,800 Accounts payable $ 54,500 $ 65,400 Mortgage payable (15%) 109,000 109,000 Common stock, $10 par 152,600 130,800 Retained earnings 59,950 43,600 $376,050 $348,800 Additional information for 2022: 1. Net income was $34,000. 2. Sales on account were $383,300. Sales returns and allowances amounted to $26,600. 3. Cost of goods sold was $200,600. 4. Net cash provided by operating activities was $59,000. 5. Capital expenditures were $26,400, and cash dividends were $16,500. Compute the following ratios at December 31, 2022. (Round current ratio and inventory turnover to 2 decimal…arrow_forward
- Cullumber Company has these comparative balance sheet data: CULLUMBER COMPANYBalance SheetsDecember 31 2022 2021 Cash $ 16,350 $ 32,700 Accounts receivable (net) 76,300 65,400 Inventory 65,400 54,500 Plant assets (net) 218,000 196,200 $376,050 $348,800 Accounts payable $ 54,500 $ 65,400 Mortgage payable (15%) 109,000 109,000 Common stock, $10 par 152,600 130,800 Retained earnings 59,950 43,600 $376,050 $348,800 Additional information for 2022: 1. Net income was $34,000. 2. Sales on account were $383,300. Sales returns and allowances amounted to $26,600. 3. Cost of goods sold was $200,600. 4. Net cash provided by operating activities was $59,000. 5. Capital expenditures were $26,400, and cash dividends were $16,500. (d) Inventory turnover. enter inventory turnover in times rounded to 2 decimal places times (e)…arrow_forwardItem Prior year Current year Accounts payable 8,109.00 7,758.00 Accounts receivable 6,059.00 6,782.00 Accruals 1,036.00 1,609.00 Cash ??? ??? Common Stock 11,891.00 11,189.00 COGS 12,683.00 18,018.00 Current portion long-term debt 4,980.00 4,993.00 Depreciation expense 2,500 2,813.00 Interest expense 733 417 Inventories 4,192.00 4,777.00 Long-term debt 13,329.00 13,523.00 Net fixed assets 50,636.00 54,376.00 Notes payable 4,329.00 9,999.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28,278.00 29,801.00 Sales 35,119 47,221.00 Taxes 2,084 2,775 What is the firm's total change in cash from the prior year to the current year?arrow_forwardItem Prior year Current year Accounts payable 8,109.00 7,758.00 Accounts receivable 6,059.00 6,782.00 Accruals 1,036.00 1,609.00 Cash ??? ??? Common Stock 11,891.00 11,189.00 COGS 12,683.00 18,018.00 Current portion long-term debt 4,980.00 4,993.00 Depreciation expense 2,500 2,813.00 Interest expense 733 417 Inventories 4,192.00 4,777.00 Long-term debt 13,329.00 13,523.00 Net fixed assets 50,636.00 54,376.00 Notes payable 4,329.00 9,999.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28,278.00 29,801.00 Sales 35,119 47,221.00 Taxes 2,084 2,775 What is the firm's cash flow from investing?arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning

Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning