|
Posts: 121
|
9 months ago
Macmillan Corporation has provided the following financial data: | Balance Sheet | | December 31, Year 2 and Year 1 | | Year 2 | Year 1 |
|---|
| Assets | | |
|---|
| Current assets: | | |
|---|
| Cash | $ 156,000 | $ 120,000 |
|---|
| Accounts receivable, net | 268,000 | 280,000 |
|---|
| Inventory | 146,000 | 130,000 |
|---|
| Prepaid expenses | 20,000 | 20,000 |
|---|
| Total current assets | 590,000 | 550,000 |
|---|
| Plant and equipment, net | 732,000 | 760,000 |
|---|
| Total assets | $ 1,322,000 | $ 1,310,000 |
|---|
| Liabilities and Stockholders' Equity | | |
|---|
| Current liabilities: | | |
|---|
| Accounts payable | $ 175,000 | $ 180,000 |
|---|
| Accrued liabilities | 46,000 | 50,000 |
|---|
| Notes payable, short term | 80,000 | 80,000 |
|---|
| Total current liabilities | 301,000 | 310,000 |
|---|
| Bonds payable | 190,000 | 190,000 |
|---|
| Total liabilities | 491,000 | 500,000 |
|---|
| Stockholders' equity: | | |
|---|
| Common stock, $5 par value | 450,000 | 450,000 |
|---|
| Additional paid-in capital | 70,000 | 70,000 |
|---|
| Retained earnings | 311,000 | 290,000 |
|---|
| Total stockholders' equity | 831,000 | 810,000 |
|---|
| Total liabilities & stockholders' equity | $ 1,322,000 | $ 1,310,000 |
|---|
| Income Statement—Year 2 | | For the Year Ended December 31, Year 2 | | Sales (all on account) | $ 1,390,000 |
|---|
| Cost of goods sold | 830,000 |
|---|
| Gross margin | 560,000 |
|---|
| Operating expenses | 500,615 |
|---|
| Net operating income | 59,385 |
|---|
| Interest expense | 16,000 |
|---|
| Net income before taxes | 43,385 |
|---|
| Income taxes (35%) | 15,185 |
|---|
| Net income | $ 28,200 |
|---|
Dividends on common stock during Year 2 totaled $7,200. The market price of common stock at the end of Year 2 was $3.69 per share. The company’s working capital at the end of Year 2 is: ▸ $732,000 ▸ $831,000 ▸ $289,000 ▸ $590,000
|
|
Read 44 times
1 Reply
|
|
Quick Reply
