WILMINGTON CORPORATION Balance Sheet As of December 31 Year 7 Year 6 Current Assets Cash and cash equivalents $ 634,527 $ 335,597 Marketable securities 166,106 187,064 Accounts receivable (net) 284,226 318,010 Inventories 466,942 430,249 Prepaid expenses 60,906 28,060 Other current assets 83,053 85,029 Total Current Assets 1,695,760 1,384,009 Property, plant and equipment 1,384,217 625,421 Long-term investment 568,003 425,000 Total Assets $3,647,980 $2,434,430 Current Liabilities Short-term borrowings $ 306,376 $ 170,419 Current portion of long-term debt 155,000 168,000 Accounts payable 279,522 314,883 Accrued liabilities 301,024 183,681 Income taxes payable 107,509 196,802 Total Current Liabilities 1,149,431 1,033,785 Long-term debt 500,000 300,000 Deferred income taxes 236,519 288,644 Total Liabilities $1,885,950 $1,622,429 Common stock $ 425,250 $ 125,000 Additional paid-in capital 356,450 344,335 Retained earnings 980,330 342,666 Total Stockholders' Equity 1,762,030 812,001 Total Liabilities and Stockholders' Equity $3,647,980 $2,434,430 Continued next page Selected financial data for Wilmington Corporation continued: Selected Income Statement Data for the year ending December 31, Year 7: Net sales $4,885,340 Cost of goods sold (2,906,526) Selling expenses (884,685) Operating income 1,094,129 Interest expense (55,240) Earnings before income taxes 1,038,889 Income tax expense (401,225) Net income $ 637,664 Selected Statement of Cash Flow Data for the year ending December 31, Year 7: Cash flows from operations $1,601,692 Capital expenditures $745,862 Wilmington Corporation’s net operating asset turnover (NOAT) in Year 7 was:
Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
Selected financial data for Wilmington Corporation is presented below.
|
WILMINGTON CORPORATION As of December 31 |
||
|
|
Year 7 |
Year 6 |
|
Current Assets |
|
|
|
Cash and cash equivalents |
$ 634,527 |
$ 335,597 |
|
Marketable securities |
166,106 |
187,064 |
|
|
284,226 |
318,010 |
|
Inventories |
466,942 |
430,249 |
|
Prepaid expenses |
60,906 |
28,060 |
|
Other current assets |
83,053 |
85,029 |
|
Total Current Assets |
1,695,760 |
1,384,009 |
|
|
|
|
|
Property, plant and equipment |
1,384,217 |
625,421 |
|
Long-term investment |
568,003 |
425,000 |
|
Total Assets |
$3,647,980 |
$2,434,430 |
|
|
|
|
|
Current Liabilities |
|
|
|
Short-term borrowings |
$ 306,376 |
$ 170,419 |
|
Current portion of long-term debt |
155,000 |
168,000 |
|
Accounts payable |
279,522 |
314,883 |
|
Accrued liabilities |
301,024 |
183,681 |
|
Income taxes payable |
107,509 |
196,802 |
|
Total Current Liabilities |
1,149,431 |
1,033,785 |
|
|
|
|
|
Long-term debt |
500,000 |
300,000 |
|
|
236,519 |
288,644 |
|
Total Liabilities |
$1,885,950 |
$1,622,429 |
|
|
|
|
|
Common stock |
$ 425,250 |
$ 125,000 |
|
Additional paid-in capital |
356,450 |
344,335 |
|
|
980,330 |
342,666 |
|
Total |
1,762,030 |
812,001 |
|
Total Liabilities and Stockholders' Equity |
$3,647,980 |
$2,434,430 |
Continued next page
Selected financial data for Wilmington Corporation continued:
|
Selected Income Statement Data for the year ending December 31, Year 7: |
||
|
Net sales |
|
$4,885,340 |
|
Cost of goods sold |
|
(2,906,526) |
|
Selling expenses |
|
(884,685) |
|
Operating income |
|
1,094,129 |
|
Interest expense |
|
(55,240) |
|
Earnings before income taxes |
|
1,038,889 |
|
Income tax expense |
|
(401,225) |
|
Net income |
|
$ 637,664 |
|
|
|
|
|
Selected Statement of Cash Flow Data for the year ending December 31, Year 7: |
||
|
|
|
$1,601,692 |
|
Capital expenditures |
|
$745,862 |
Wilmington Corporation’s net operating asset turnover (NOAT) in Year 7 was:
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
Wilmington Corporation's
by Bartleby ExpertWilmington Corporation's liabilities to equity ratio in Year 7 ?
Wilmington Corporation's total debt to equity ratio in Year 7?
Wilmington Corporation's times interest earned ratio in Year 7 ?
Wilmington Corporation's
by Bartleby Expert
