Lucid-Statements
.xlsx
keyboard_arrow_up
School
University of Texas, Dallas *
*We aren’t endorsed by this school
Course
6301
Subject
Accounting
Date
Apr 29, 2024
Type
xlsx
Pages
4
Uploaded by solankinitish on coursehero.com
Consolidated Balance Sheets - USD ($ in Millions)
Dec. 31, 2023
Dec. 31, 2022
Current assets:
Cash and cash equivalents
$1,369,947
16%
$1,735,765
22%
Short-term investments
$2,489,798
29%
$2,177,231
28%
Accounts receivable, net
$51,822
1%
$19,542
0%
Inventory
$696,236
8%
$834,401
11%
Prepaid expenses
$69,682
1%
$63,548
1%
Other current assets
$79,670
1%
$81,541
1%
Total current assets
$4,757,155
56%
$4,912,028
62%
Property, plant and equipment, net
$2,810,867
33%
$2,166,776
27%
Right-of-use assets
$221,508
3%
$215,160
3%
Long-term investments
$461,029
5%
$529,974
7%
Other noncurrent assets
$262,159
3%
$55,300
1%
Total Assets
$8,512,718
100%
$7,879,238 100%
Current liabilities:
Accounts payable
$108,724
1%
$229,084
3%
Accrued compensation
$92,494
1%
$63,322
1%
Finance lease liabilities, current portion
$8,202
0%
$10,586
0%
Other current liabilities
$798,990
9%
$634,567
8%
Total current liabilities
$1,008,410
12%
$937,559
12%
Finance lease liabilities, net of current portion
$77,653
1%
$81,336
1%
Common stock warrant liability
$53,664
1%
$140,590
2%
Long-term debt
$1,996,960
23%
$1,991,840
25%
Other long-term liabilities
$524,339
6%
$378,212
5%
Total liabilities
$3,661,026
43%
$3,529,537
41%
Stockholders' Equity
$230
0%
$183
0%
Additional paid-in capital
$15,066,080
177% $11,752,138 138%
-$20,716
0%
-$20,716
0%
Accumulated other comprehensive loss
$4,850
0%
-$11,572
0%
Accumulated deficit
-$10,198,752 -120% -$7,370,332
-87%
Total stockholders’ equity
$4,851,692
57%
$4,349,701
51%
Total Liabilities and Stockholders’ Equity
$8,512,718
100%
$7,879,238 100%
Common stock, par value $0.0001; 15,000,000,000 shares authorized as of December 31, 2022 and 2021; 1,830,172,561 and 1,648,413,415 shares issued and 1,829,314,736 and 1,647,555,590 shares outstanding as of December 31, 2022 and 2021, respectively
Treasury stock, at cost, 857,825 shares at December 31, 2022 and 2021
Dec. 31, 2021
Dec. 31, 2020
$6,262,905
79%
$614,412
44%
$0
0%
$505
0%
$3,148
0%
$260
0%
$127,250
2%
$1,043
0%
$70,346
1%
$21,840
2%
$43,328
1%
$24,496
2%
$6,506,977
83%
$662,556
47%
$1,182,153
15%
$713,274
51%
$161,974
2%
$0
0%
$0
0%
0%
$30,609
0%
$26,851
2%
$7,881,713 100%
$1,402,681 100%
$41,342
1%
$17,333
1%
$32,364
0%
$16,197
1%
$4,183
0%
$0
0%
$318,212
4%
$151,753
11%
$396,101
5%
$185,283
13%
$6,083
0%
$0
0%
$1,394,808
18%
$2,960
0%
$1,986,791
25%
$0
0%
$188,575
2%
$39,139
3%
$3,972,358
47%
$227,382
16%
$165
0%
$3
0%
$9,995,778 117%
$38,113
3%
-$20,716
0%
$0
0%
$0
0%
$0
0%
-$6,065,872
-71% -$1,356,893
-97%
$3,909,355
46% -$1,318,777
-94%
$7,881,713 100%
$1,402,681 100%
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 Questions
LOWE'S
Balance Sheets
(in millions)
Fiscal 2013
Fiscal 2012
Amount Percent Amount Percent
Assets
Current Assets
Cash
S 391
1.2%
$ 541
1.7%
Short-term Investments
185
0.6
125
0.4
Inventory
9.127
27.9
8,600
26.3
Other Current Assets
593
1.8
S18
1.6
Property and Equipment, Net
Other Assets
20.834
63.6
21.477
65.7
1.602
$32.732
1405
S32.666 100,0%
4.9
4.3
Total Assets
100.0%
Liabilities and Stockholders' Equity
Current Liabilities
S 8.876
27.1%
$ 7,708
23.6%
Long-term Liabilities
12003
36.7
11.101
34.0
Total Liabilities
20.879
63.8
18.809
57.6
11.853
$32732
36.2
Stockholders' Equity
Total Liabilities and Stockholders' Equity
13,857
42.4
J00.0%
$32,666 100.0%
LOWE'S
Income Statements
(in millions)
Fiscal 2013
Fiscal 2012
Amount
Percent
Amount
Percent
Net Sales Revenue
$53,417
100.0%
$50,521
100.0%
Cost of Sales
34,941
65.4
33,194
17,327
65.7
Gross Profit
18,476
34.6
34.3
14,327
26.8
27.3
Operating and Other Expenses
Interest Expense
Income Tax Expense
13,767
476
0.9
423
0.8
1.387
2.6
1,178…
arrow_forward
The most recent financial statements for Crosby, Incorporated, appear below. Sales for
2022 are projected to grow by 20 percent. Interest expense will remain constant, the tax
rate and the dividend payout rate also will remain constant. Costs, other expenses,
current assets, fixed assets, and accounts payable increase spontaneously with sales.
Sales
Costs
Other expenses
Earnings before interest and taxes
Interest expense
Taxable income
Taxes (24%)
CROSBY, INCORPORATED
2021 Income Statement
Net income
Dividends
Addition to retained earnings
Current assets
Cash
Accounts receivable
Inventory
$31,335
69,745
$ 20,640
43,580
91,960
$747,000
582,000
18,000
FA
$147,000
14,000
$ 133,000
31,920
$ 101,080
CROSBY, INCORPORATED
Balance Sheet as of December 31, 2021
Assets
Seved
Liabilities and Owners' Equity
Current liabilities
Accounts payable
Notes payable
Total
$ 54,800
14,000
$ 68,800
MA000
arrow_forward
Ratio Analysis
Consider the following information taken from GER's financial statements:
September 30(in thousands)
2020
2019
Current assets:
Cash and cash equivalents
$1,274
$6,450
Receivables
30,071
16,548
Inventories
31,796
14,072
Other current assets
4,818
2,620
Total current assets
$67,959
$39,690
Current liabilities:
Current portion of long-term debt
$97
$3,530
Accounts payable
23,124
11,228
Accrued compensation costs
5,606
1,929
Accrued expenses
9,108
5,054
Other current liabilities
874
777
Total current liabilities
$38,809
$22,518
Also, GER's operating cash flows were $11,255 and $13,736 in 2020 and 2019, respectively.
4. Calculate the operating cash flow ratios for 2020 and 2019.
Operating Cash Flow Ratio
2020
fill in the blank 7
2019
fill in the blank 8
arrow_forward
Category
Prior Year
Current Year
Accounts payable
???
???
Accounts receivable
320,715
397,400
Accruals
40,500
33,750
Additional paid in capital
500,000
541,650
Cash
17,500
47,500
Common Stock
94,000
105,000
COGS
328,500
428,571.00
Current portion long-term debt
33,750
35,000
Depreciation expense
54,000
54,035.00
Interest expense
40,500
42,155.00
Inventories
279,000
288,000
Long-term debt
339,577.00
401,377.00
Net fixed assets
946,535
999,000
Notes payable
148,500
162,000
Operating expenses (excl. depr.)
126,000
162,171.00
Retained earnings
306,000
342,000
Sales
639,000
849,094.00
Taxes
24,750
47,192.00
What is the current year's entry for long-term debt on a common-sized balance sheet?
(ROUND TO 4 DECIMAL PLACES.)
arrow_forward
Current Assets
Cash F
Accounts Receivable
Inventory
Balance Sheet and Income Statement Data
December 31,
2021
Total Current Assets
Property, Plant, and Equipment
Less: Accumulated Depreciation
Total Assets
Current Liabilities
Accounts Payable
Notes Payable
Income Taxes Payable
Total Current Liabilities
Bonds Payable
Total Liabilities
Stockholders' Equity
Common Stock
Retained Earnings
$193,000
383,000
206,000
782,000
1,241,000
(476,000)
765,000
$1.547.000
$155,000
61,000
107.CO
323,000
340,000
663,000
510,000
374,000
884,000
Total Stockholders' Equity
Total Liabilities & Stockholders' Equity $1.547.000
Additional Information:
1. Net Income for the year ending December 31, 2021 was $164,000
December 31,
2020
$115,000
316,000
334,000
765,000
1,122,000
(442,000)
680,000
$1.445.000
$102,000
68,000
76,500
246,500
391,000
637,500
467,500
340,000
807,500
$1.445.000
2. During the year, the company sold equipment with an original cost of $147,000 and
accumulated depreciation of $119,000.
3.…
arrow_forward
(Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows:
Operating return on assets
Debt ratio
Average collection period
Fixed asset turnover
Return on equity
Current ratio
Times interest earned
Inventory turnover
Total asset turnover
Operating profit margin
The company's current ratio is
(Round to two decimal places.)
.
Calculate the following ratios:
arrow_forward
Category
Prior Year
Current Year
Accounts payable
???
???
Accounts receivable
320,715
397,400
Accruals
40,500
33,750
Additional paid in capital
500,000
541,650
Cash
17,500
47,500
Common Stock
94,000
105,000
COGS
328,500
431,139.00
Current portion long-term debt
33,750
35,000
Depreciation expense
54,000
54,349.00
Interest expense
40,500
41,741.00
Inventories
279,000
288,000
Long-term debt
337,728.00
398,725.00
Net fixed assets
946,535
999,000
Notes payable
148,500
162,000
Operating expenses (excl. depr.)
126,000
162,280.00
Retained earnings
306,000
342,000
Sales
639,000
847,106.00
Taxes
24,750
48,618.00
What is the current year's return on assets (ROA)?
(Round to 4 decimal places.)
arrow_forward
Cash
Short-term investments
Receivables (net)
Inventory
Total current liabilities
(a)
December 31, 2020
$40,400
20,300
113,375
78,070
105,500
Current ratio
December 31, 2019
$32,700
18,400
During 2020, net sales were $1,441,125, and cost of goods sold was $1,091,775.
:1
92,500
67,500
91,500
Compute the current ratio at December 31, 2020. (Round answer to 2 decimal places, e.g. 15.25.)
arrow_forward
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
Category
Prior Year Current Year
Accounts payable
???
Accounts receivable
320,715
397,400
Accruals
40,500
33,750
Additional paid in capital
500,000
541,650
Cash
17,500
47,500
Common Stock
94,000 105,000
COGS
328,500 431,516.41
Current portion long-term debt
33,750
35,000
Depreciation expense
54,000
55,946.66
Interest expense
40,500 41,874.31
Inventories
279,000
288,000
Long-term debt
336,467.85 401,942.46
Net fixed assets
946,535
999,000
Notes payable
148,500
162,000
Operating expenses (excl. depr.) 126,000
161,499.58
Retained earnings
306,000
342,000
Sales
639,000 854,554.01
Taxes
24,750 48,384.56
???
What is the current year's return on equity (ROE)?
Submit
Answer format: Percentage Round to: 2 decimal places (Example: 9.24%, % sign re
rounded to 4 decimal places (ex: 0.0924))
arrow_forward
Blue Water
Prime Fish
Balance sheet:
$ 41,200
$ 20,800
Cash
Accounts receivable (net)
Inventory
Property & equipment (net)
39,000
31,600
98,eee
143,000
41,200
403,400
84, 200
$ 405,400
$ 98,eee
66,400
Other assets
307,000
$ 804,000
$ 52,000
60,400
Total assets
Current liabilities
Long-term debt (interest rate: 10%)
Capital stock ($10 par value)
Additional paid-in capital
Retained carnings
149,400
29, 200
62,400
$ 405,400
514,000
106, 200
71,400
$ 804,000
Total liabilities and stockholders' equity
Income statement:
Sales revenue (1/3 on credit)
Cost of goods sold
Оperating exхрenses
Net income
$ 444,eee
(240,000)
(161,400)
$ 42,600
$ B00, 000
(400, 200)
(311,200)
$
88,600
Other data:
Per share stock price at end of current year
Average income tax rate
Dividends declered and paid in current year
22.2
17
30%
$ 33,200
$ 149,000
Both companies are in the fish catching and manufacturing business. Both have been in business approximately 10 years, and each
has had steady growth. The…
arrow_forward
Consolidated Income Statements
In millions of dollars
Year ended Dec 31, 2020
Year ended Dec 31, 2019
Year ended Dec 31, 2018
Net sales
$ 9,385
$ 9,715
$ 10,154
Cost of goods sold
6,306
6,496
6,636
Selling, general, and administrative expenses
3,713
3,701
11,072
Consolidated Balance Sheets
In millions of dollars
ASSETS
As of
Dec 31, 2020
As of
Dec 31, 2019
Cash and cash equivalents
$ 981
$ 349
Accounts receivable, net
1,678
1,842
Inventories
1,638
1,606
Prepaid expenses and other current assets
331
313
Total current assets
$ 4,628
$ 4,110
Which inventory cost flow assumption does Newell Brands use to value its inventories?
LIFO
FIFO
Weighted Average Cost
Specific Identification
What is the most likely reason that Newell Brands…
arrow_forward
This Year
Last Year
Assets
Current assets:
Cash
$360,000
$310,000
Marketable securities
220,000
80,000
Accounts receivable, net
775,000
700,000
Inventory
925,000
750,000
Other current assets
355,000
195,000
Total current assets
2,635,000
2,035,000
Plant and eqipment, net
1,975,000
1,800,000
Other assets
75,000
100,000
Total assets
$4,685,000
$3,935,000
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable
$250,000
$225,000
Short-term bank loans
750,000
600,000
Accrued payables
550,000
395,000
Other current liabilities
275,000
223,400
Total current liabilities
1,825,000
1,443,400
Bonds payable, 10%
575,000
400,000
Total liabilities
2,400,000
1,843,400
Stockholders' equity:
Common stock
1,150,000
1,150,000
Retained earnings
1,135,000
941,600
Total stockholders' equity
2,285,000
2,091,600
Total liabilities and stockholders' equity
$4,685,000
$3,935,000…
arrow_forward
Balance Sheets
Metropolitan
Republic
Assets
Cash
Accounts receivable (net)
Short-term investments
Inventory
Prepaid expenses and other current assets
Current assets
263.3
42.4
495.7
394.0
7.8
703.2
558.7
542.4
196.6
Property, plant, and equipment (net)
Intangibles and other assets
$ 1,498.0
2,686.2
283.3
$ 1,706.2
2,529.3
569.3
$ 4,467.5
$ 4,804.7
Total assets
Liabilities and Shareholders' Equity
Accounts payable
551.9
294.1
661.2
765.2
623.4
Short-term notes
608.5
Accruals and other current liabilities
$ 1,997.1
$ 1,507.2
623.6
Current liabilities
623.3
Long-term debt
Deferred tax liability
Other long-term liabilities
452.6
684.7
193.0
178.1
Total liabilities
$ 2,776.4
$3,483.2
418.0
Common stock (par and additional paid-in capital)
Retained earnings
Less: Treasury stock
212.9
2,546.9
(1,068.7)
$ 4,467.5
1,680.9
(777.4)
$ 4,804.7
Total liabilities and shareholders' equity
Income Statements
$ 5,772.0
(2,837.0)
$ 2,935.0
(1,662.7)
(68.8)
$ 1,203.5
(311.7)
891.8
$ 7,839.2
(4,408.7)
$…
arrow_forward
Category
Prior Year
Current Year
Accounts payable
3,123.00
5,969.00
Accounts receivable
6,987.00
8,940.00
Accruals
5,642.00
6,108.00
Additional paid in capital
19,885.00
13,325.00
Cash
???
???
Common Stock
2,850
2,850
COGS
22,986.00
18,120.00
Current portion long-term debt
500
500
Depreciation expense
1,035.00
988.00
Interest expense
1,290.00
1,167.00
Inventories
3,006.00
6,743.00
Long-term debt
16,856.00
22,001.00
Net fixed assets
75,521.00
74,000.00
Notes payable
4,072.00
6,540.00
Operating expenses (excl. depr.)
19,950
20,000
Retained earnings
35,244.00
34,874.00
Sales
46,360
45,055.00
Taxes
350
920
What is the firm's cash flow from financing?
arrow_forward
Marina Company Statement of Financial Position June 30, 2020
AssetsCurrent Assets Cash P 21,000.00 Accounts Receivables 160,000.00 Merchandise Inventory 300,000.00 Prepaid Expenses 9,000.00Total Current Assets P 490,000.00Property, Plant and Equipment 810,000.00Total Assets P 1,300,000.00
Liabilities and EquityLiabilities: Current Liabilities P 200,000.00 Bonds Payable, 10% 300,000.00Total Liabilities P 500,000.00Equity:…
arrow_forward
Marina Company Statement of Financial Position June 30, 2020
AssetsCurrent Assets Cash P 21,000.00 Accounts Receivables 160,000.00 Merchandise Inventory 300,000.00 Prepaid Expenses 9,000.00Total Current Assets P 490,000.00Property, Plant and Equipment 810,000.00Total Assets P 1,300,000.00
Liabilities and EquityLiabilities: Current Liabilities P 200,000.00 Bonds Payable, 10% 300,000.00Total Liabilities P 500,000.00Equity:…
arrow_forward
Marina Company Statement of Financial Position June 30, 2020
AssetsCurrent Assets Cash P 21,000.00 Accounts Receivables 160,000.00 Merchandise Inventory 300,000.00 Prepaid Expenses 9,000.00Total Current Assets P 490,000.00Property, Plant and Equipment 810,000.00Total Assets P 1,300,000.00
Liabilities and EquityLiabilities: Current Liabilities P 200,000.00 Bonds Payable, 10% 300,000.00Total Liabilities P 500,000.00Equity:…
arrow_forward
Panda Bhd is a company that listed on Bursa Malaysia. It has finally succeeded
in acquiring a controlling interest in its principle supplier, Stone Bhd. On 1 April
2020, Panda purchased 44,680 shares in Stone Bhd. The consideration consisted
of two elements: a share exchange of three shares in Panda for every five acquired
shares in Stone and the issue of a RM100 6% loan note for every 500 shares
acquired in Stone. None of the purchase consideration, both share issue and issue
of the loan notes has yet been recorded by Panda.
At the date of acquisition, shares in Panda had a market value of RM5 each and
the shares of Stone had a stock market price of RM3.50 each. The retained
earnings of Stone on the date of acquisition was RM18,000. Panda group uses
the fair value method to value the non-controlling interest. At the date of
acquisition, the share price of Stone can be deemed to be representative of the fair
value of the shares held by the non controlling interest.
On 1 April 2020, the…
arrow_forward
Northrend Clothiers reported the following selected items at July 31, 2024 (last year's-2023-amounts also given as needed):
(Click the icon to view the financial data.)
Compute Northrend's (a) acid-test ratio, (b) accounts receivable turnover ratio, and (c) days' sales in receivables for the year ending July 31, 2024. Evaluate each ratio value as strong or weak. Northrend sells
on terms of net 30. (Round days' sales in receivables to a whole number.) (Ignore leap-years, using a 365-day where needed.)
(a) Compute Northrend's acid-test ratio. (Round your final answer to two decimal places. Abbreviation used: Avg. = Average; Invest. = Investment, Liab. = Liabilities; Merch. = Merchandise, Receiv. = Receivable;
Rev. Revenue.)
+
+
+
)+
)+
= Acid-test ratio
arrow_forward
Consolidated Cash Flow Statement of Pineda Corporation and its subsidiary Swamy Corporation as of December 2019 and 2020:
Assets
2020
2019
Net Change Incr. (Decr.)
$
$
$
Cash
313,000
195,000
118,000
Marketable equity securities (at cost)
175,000
175,000
Allowance to reduce marketable equity securities to market
(13,000)
(24,000)
11,000
Accounts receivable (net)
418,000
440,000
(22,000)
Inventories
595,000
525,000
70,000
Land
385,000
170,000
215,000
Plant and equipment
755,000
690,000
65,000
Accumulated depreciated
(199,000)
(145,000)…
arrow_forward
Complete the financial statement for MY Company.
Cash
Receivables
Inventories
Prepaid
expenses
Total
current
assets
Plant
assets
Other
assets
Total
assets
.
$95
575
822
[Select]
Type of Financial Statement: [Select]
[ Select]
[ Select]
2,800
$8.400
. Debt Ratio is 0.6
Current Ratio is 1.2
MY Company
December 31, 2018
(Dollars in thousands)
V
>
Total
current $1.700
liabilities
Long-
term
debt
Other
long-
term
liabilities
Share
capital
Total
liabilities
[ Select]
and
equity
810
Retained 2.645
earnings
183
Use the following data to complete MY Company's Balance Sheet.
[Select]
arrow_forward
Crane Company has these comparative balance sheet data:
CRANE COMPANYBalance SheetsDecember 31
2022
2021
Cash
$ 27,105
$ 54,210
Accounts receivable (net)
126,490
108,420
Inventory
108,420
90,350
Plant assets (net)
361,400
325,260
$623,415
$578,240
Accounts payable
$ 90,350
$ 108,420
Mortgage payable (15%)
180,700
180,700
Common stock, $10 par
252,980
216,840
Retained earnings
99,385
72,280
$623,415
$578,240
Additional information for 2022:
1.
Net income was $27,900.
2.
Sales on account were $382,300. Sales returns and allowances amounted to $29,000.
3.
Cost of goods sold was $207,500.
4.
Net cash provided by operating activities was $57,000.
5.
Capital expenditures were $28,900, and cash dividends were $17,900.
Compute the following ratios at December 31, 2022. (Round current ratio and inventory turnover to 2 decimal…
arrow_forward
Assets
Line Item Description
Amount
Cash and short-term investments
$39,965
Accounts receivable (net)
29,855
Inventory
25,669
Property, plant, and equipment
257,215
Total assets
$352,704
Liabilities and Stockholders’ Equity
Line Item Description
Amount
Current liabilities
$68,970
Long-term liabilities
99,521
Common stock, $20 par
120,220
Retained earnings
63,993
Total liabilities and stockholders' equity
$352,704
Income Statement
Line Item Description
Amount
Sales
$80,599
Cost of goods sold
(36,270)
Gross profit
$44,329
Operating expenses
(28,493)
Net income
$15,836
Line Item Description
Amount
Shares of common stock
6,011
Market price per share of common stock
$20
Dividends per share
$1.00
Cash provided by operations
$40,000
What is the return on stockholders' equity?
arrow_forward
Assets:
Cash
Accounts receivable
Inventories
Total current assets
Net fixed assets
Total assets
Liabilities and equity:
Accounts payable
Notes payable
Total current liabilities
Long-term debt
Common stock
Retained earnings
Total common equity
Total liabilities and equity
$
$
$
$
$
$
$
2015
200,000
864,000
2,000,000
3,064,000
6,000,000
9,064,000
1,400,000
1,600,000
3,000,000
2,400,000
3,000,000
664,000
3,664,000
9,064,000
2014
170,000
700,000
1,400,000
$2,270,000
5,600,000
$7,870,000
$
$1,090,000
1,800,000
$2,890,000
2,400,000
2,000,000
580,00
$2,580,000
$7,870,000
If a firm has EBIT = 1,350,000 and 40% Tax rate, calculate Free Cash
Flow.
arrow_forward
cash flow statment
Assets
Long term investments
long-term assets
Brand name & Goodwell
The comparative statements of financial position of Lopez Inc. at the beginning and the end of
the year 2022 appear as follows.
Inventory
Accounts receivable
Cash
Total
J
Equity and Liabilities
Share capital ordinary
Retained earnings
Accounts payable
Income Tax payable
Total
Ć
Lopez Inc.
Statements of Financial Position
Dec.31, 2022
$ 56,000
115,000
50,000
100,000
65,000
12,000
$398,000
$250,000
61,000
53,000
34,000
$398,000
Jan. 1, 2022
$ 40,000
150,000
43,000
60,000
40,000
43,000
$376,000
$ 200,000
91,000
75,000
10,000
$376,000
Additional information
Net income
$90,000
Deprecation on long term assets $25,000
dividends of $15,000 were paid in 2022
a long-term asset with a net book value of $10,000 were sold at a gain of $17,000
Instructions
From the information given above, prepare a Cash Flow Statement for Lopez Inc. for the period
ending 31st Dec., 2022 (Using indirect method). Show very clearly…
arrow_forward
view Policies
Current Attempt in Progress
Using these data from the comparative balance sheet of Cullumber Company, perform vertical analysis. (Round percentages to 1 decimal
place, e.g. 12.5%.)
Dec. 31, 2022
Dec. 31, 2021
Amount
Percentage
Amount
Percentage
Accounts receivable
$ 467,400
$ 410,000
Inventory
$ 785,400
%
$ 660,000
%
Total assets
$3,197,900
%
$2,830,000
%
eTextbook and Media
Save for Later
Attempts: 0 of 3 used
Submit Answer
arrow_forward
Vertical Analysis of Balance Sheets
Consolidated balance sheets for Winged Manufacturing follow.
Winged ManufacturingConsolidated Balance Sheets(dollars in thousands)
December 31
ASSETS
2023
2023
Current assets:
Cash and cash equivalents
$1,228,488
$676,413
Short-term investments
54,368
215,890
Accounts receivable, net of allowance for doubtful accountsof $90,992 ($83,776 in 2022)
1,581,347
1,381,946
Inventories
1,088,434
1,541,638
Deferred tax assets
293,048
268,085
Other current assets
255,767
289,383
Total current assets
$4,501,452
$4,373,355
Property, plant, and equipment:
Land and buildings
$484,592
$404,688
Machinery and equipment
587,728
578,272
Office furniture and equipment
158,160
167,905
Leasehold improvements
236,708
261,792
$1,467,188
$1,412,657
Accumulated depreciation and amortization
(785,088)
(753,111)
Net property, plant, and equipment
$682,100
$659,546
Other assets…
arrow_forward
Selected financial data regarding current assets and current liabilities for ACME Corporation and Wayne Enterprises, are as follows: ($ in millions) ACME Corporation Wayne Enterprises Current assets: Cash
and cash equivalents $519 $185 Current investments 7 461 Net receivables 618 106 Inventory 10, 645 7,609 Other current assets 1,251 155 Total current assets $13,040 $8,516 Current liabilities: Current
debt $7,621 $4,464 Accounts payable 1,707 961 Other current liabilities 1, 148 2,552 Total current liabilities $10,476 $7,977 Required: 1-a. Calculate the current ratio for ACME Corporation and Wayne
Enterprises. 1-b. Which company has the more favorable ratio? 2-a. Calculate the acid-test (quick) ratio for ACME Corporation and Wayne Enterprises. 2-b. Which company has the more favorable
ratio?
arrow_forward
Vertical Analysis of Balance Sheets
Consolidated balance sheets for Winged Manufacturing follow.
Winged ManufacturingConsolidated Balance Sheets(dollars in thousands)
December 31
ASSETS
2023
2023
Current assets:
Cash and cash equivalents
$1,203,488
$676,413
Short-term investments
54,368
215,890
Accounts receivable, net of allowance for doubtful accountsof $90,992 ($83,776 in 2022)
1,581,347
1,381,946
Inventories
1,088,434
1,506,638
Deferred tax assets
293,048
268,085
Other current assets
255,767
289,383
Total current assets
$4,476,452
$4,338,355
Property, plant, and equipment:
Land and buildings
$484,592
$404,688
Machinery and equipment
572,728
578,272
Office furniture and equipment
158,160
167,905
Leasehold improvements
236,708
261,792
$1,452,188
$1,412,657
Accumulated depreciation and amortization
(785,088)
(753,111)
Net property, plant, and equipment
$667,100
$659,546
Other assets…
arrow_forward
Harding Company
Accounts payable
Accounts receivable
Accrued liabilities
Cash
Intangible assets
Inventory
Long-term investments
Long-term liabilities
$33,881
67,862
6,549
24,569
44,827
81,635
119,652
79,434
27,140
Notes payable (short-term)
Property, plant, and equipment 665,660
Prepaid expenses
Temporary investments
1,979
38,326
Based on the data for Harding Company, what is the amount of working capital?
a.$663,681
b.$214,371
c.$146,801
d.$1,044,510
arrow_forward
Vertical Analysis of Balance Sheets
Consolidated balance sheets for Winged Manufacturing follow.
Winged ManufacturingConsolidated Balance Sheets(dollars in thousands)
December 31
ASSETS
2023
2023
Current assets:
Cash and cash equivalents
$1,203,488
$676,413
Short-term investments
54,368
215,890
Accounts receivable, net of allowance for doubtful accountsof $90,992 ($83,776 in 2022)
1,581,347
1,381,946
Inventories
1,088,434
1,506,638
Deferred tax assets
293,048
268,085
Other current assets
255,767
289,383
Total current assets
$4,476,452
$4,338,355
Property, plant, and equipment:
Land and buildings
$484,592
$404,688
Machinery and equipment
572,728
578,272
Office furniture and equipment
158,160
167,905
Leasehold improvements
236,708
261,792
$1,452,188
$1,412,657
Accumulated depreciation and amortization
(785,088)
(753,111)
Net property, plant, and equipment
$667,100
$659,546
Other assets…
arrow_forward
Selected financial data regarding current assets and current liabilities for ACME Corporation and Wayne Enterprises, are as follows: ACME Corporation Wayne EnterprisesCurrent assets:Cash and cash equivalents $ 2,494 $ 541Current investments 125Net receivables 1,395 217Inventory 10,710 8,600Other current assets 773 301Total current assets $15,372 $9,784Current liabilitiesCurrent debt $ 1,321 $ 47Accounts payable 8,871 5,327Other current liabilities 1,270 2,334Total current…
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education
Related Questions
- LOWE'S Balance Sheets (in millions) Fiscal 2013 Fiscal 2012 Amount Percent Amount Percent Assets Current Assets Cash S 391 1.2% $ 541 1.7% Short-term Investments 185 0.6 125 0.4 Inventory 9.127 27.9 8,600 26.3 Other Current Assets 593 1.8 S18 1.6 Property and Equipment, Net Other Assets 20.834 63.6 21.477 65.7 1.602 $32.732 1405 S32.666 100,0% 4.9 4.3 Total Assets 100.0% Liabilities and Stockholders' Equity Current Liabilities S 8.876 27.1% $ 7,708 23.6% Long-term Liabilities 12003 36.7 11.101 34.0 Total Liabilities 20.879 63.8 18.809 57.6 11.853 $32732 36.2 Stockholders' Equity Total Liabilities and Stockholders' Equity 13,857 42.4 J00.0% $32,666 100.0% LOWE'S Income Statements (in millions) Fiscal 2013 Fiscal 2012 Amount Percent Amount Percent Net Sales Revenue $53,417 100.0% $50,521 100.0% Cost of Sales 34,941 65.4 33,194 17,327 65.7 Gross Profit 18,476 34.6 34.3 14,327 26.8 27.3 Operating and Other Expenses Interest Expense Income Tax Expense 13,767 476 0.9 423 0.8 1.387 2.6 1,178…arrow_forwardThe most recent financial statements for Crosby, Incorporated, appear below. Sales for 2022 are projected to grow by 20 percent. Interest expense will remain constant, the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Sales Costs Other expenses Earnings before interest and taxes Interest expense Taxable income Taxes (24%) CROSBY, INCORPORATED 2021 Income Statement Net income Dividends Addition to retained earnings Current assets Cash Accounts receivable Inventory $31,335 69,745 $ 20,640 43,580 91,960 $747,000 582,000 18,000 FA $147,000 14,000 $ 133,000 31,920 $ 101,080 CROSBY, INCORPORATED Balance Sheet as of December 31, 2021 Assets Seved Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total $ 54,800 14,000 $ 68,800 MA000arrow_forwardRatio Analysis Consider the following information taken from GER's financial statements: September 30(in thousands) 2020 2019 Current assets: Cash and cash equivalents $1,274 $6,450 Receivables 30,071 16,548 Inventories 31,796 14,072 Other current assets 4,818 2,620 Total current assets $67,959 $39,690 Current liabilities: Current portion of long-term debt $97 $3,530 Accounts payable 23,124 11,228 Accrued compensation costs 5,606 1,929 Accrued expenses 9,108 5,054 Other current liabilities 874 777 Total current liabilities $38,809 $22,518 Also, GER's operating cash flows were $11,255 and $13,736 in 2020 and 2019, respectively. 4. Calculate the operating cash flow ratios for 2020 and 2019. Operating Cash Flow Ratio 2020 fill in the blank 7 2019 fill in the blank 8arrow_forward
- Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 428,571.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,035.00 Interest expense 40,500 42,155.00 Inventories 279,000 288,000 Long-term debt 339,577.00 401,377.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 162,171.00 Retained earnings 306,000 342,000 Sales 639,000 849,094.00 Taxes 24,750 47,192.00 What is the current year's entry for long-term debt on a common-sized balance sheet? (ROUND TO 4 DECIMAL PLACES.)arrow_forwardCurrent Assets Cash F Accounts Receivable Inventory Balance Sheet and Income Statement Data December 31, 2021 Total Current Assets Property, Plant, and Equipment Less: Accumulated Depreciation Total Assets Current Liabilities Accounts Payable Notes Payable Income Taxes Payable Total Current Liabilities Bonds Payable Total Liabilities Stockholders' Equity Common Stock Retained Earnings $193,000 383,000 206,000 782,000 1,241,000 (476,000) 765,000 $1.547.000 $155,000 61,000 107.CO 323,000 340,000 663,000 510,000 374,000 884,000 Total Stockholders' Equity Total Liabilities & Stockholders' Equity $1.547.000 Additional Information: 1. Net Income for the year ending December 31, 2021 was $164,000 December 31, 2020 $115,000 316,000 334,000 765,000 1,122,000 (442,000) 680,000 $1.445.000 $102,000 68,000 76,500 246,500 391,000 637,500 467,500 340,000 807,500 $1.445.000 2. During the year, the company sold equipment with an original cost of $147,000 and accumulated depreciation of $119,000. 3.…arrow_forward(Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows: Operating return on assets Debt ratio Average collection period Fixed asset turnover Return on equity Current ratio Times interest earned Inventory turnover Total asset turnover Operating profit margin The company's current ratio is (Round to two decimal places.) . Calculate the following ratios:arrow_forward
- Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 431,139.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,349.00 Interest expense 40,500 41,741.00 Inventories 279,000 288,000 Long-term debt 337,728.00 398,725.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 162,280.00 Retained earnings 306,000 342,000 Sales 639,000 847,106.00 Taxes 24,750 48,618.00 What is the current year's return on assets (ROA)? (Round to 4 decimal places.)arrow_forwardCash Short-term investments Receivables (net) Inventory Total current liabilities (a) December 31, 2020 $40,400 20,300 113,375 78,070 105,500 Current ratio December 31, 2019 $32,700 18,400 During 2020, net sales were $1,441,125, and cost of goods sold was $1,091,775. :1 92,500 67,500 91,500 Compute the current ratio at December 31, 2020. (Round answer to 2 decimal places, e.g. 15.25.)arrow_forwardCurrent 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
- Category Prior Year Current Year Accounts payable ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 431,516.41 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 55,946.66 Interest expense 40,500 41,874.31 Inventories 279,000 288,000 Long-term debt 336,467.85 401,942.46 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 161,499.58 Retained earnings 306,000 342,000 Sales 639,000 854,554.01 Taxes 24,750 48,384.56 ??? What is the current year's return on equity (ROE)? Submit Answer format: Percentage Round to: 2 decimal places (Example: 9.24%, % sign re rounded to 4 decimal places (ex: 0.0924))arrow_forwardBlue Water Prime Fish Balance sheet: $ 41,200 $ 20,800 Cash Accounts receivable (net) Inventory Property & equipment (net) 39,000 31,600 98,eee 143,000 41,200 403,400 84, 200 $ 405,400 $ 98,eee 66,400 Other assets 307,000 $ 804,000 $ 52,000 60,400 Total assets Current liabilities Long-term debt (interest rate: 10%) Capital stock ($10 par value) Additional paid-in capital Retained carnings 149,400 29, 200 62,400 $ 405,400 514,000 106, 200 71,400 $ 804,000 Total liabilities and stockholders' equity Income statement: Sales revenue (1/3 on credit) Cost of goods sold Оperating exхрenses Net income $ 444,eee (240,000) (161,400) $ 42,600 $ B00, 000 (400, 200) (311,200) $ 88,600 Other data: Per share stock price at end of current year Average income tax rate Dividends declered and paid in current year 22.2 17 30% $ 33,200 $ 149,000 Both companies are in the fish catching and manufacturing business. Both have been in business approximately 10 years, and each has had steady growth. The…arrow_forwardConsolidated Income Statements In millions of dollars Year ended Dec 31, 2020 Year ended Dec 31, 2019 Year ended Dec 31, 2018 Net sales $ 9,385 $ 9,715 $ 10,154 Cost of goods sold 6,306 6,496 6,636 Selling, general, and administrative expenses 3,713 3,701 11,072 Consolidated Balance Sheets In millions of dollars ASSETS As of Dec 31, 2020 As of Dec 31, 2019 Cash and cash equivalents $ 981 $ 349 Accounts receivable, net 1,678 1,842 Inventories 1,638 1,606 Prepaid expenses and other current assets 331 313 Total current assets $ 4,628 $ 4,110 Which inventory cost flow assumption does Newell Brands use to value its inventories? LIFO FIFO Weighted Average Cost Specific Identification What is the most likely reason that Newell Brands…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education