Here are comparative statement data for Prince Company and King Company, two com
ID: 2419520 • Letter: H
Question
Here are comparative statement data for Prince Company and King Company, two competitors. All balance sheet data are as of December 31, 2014, and December 31, 2013.
Problem 13-1A Here are comparative statement data for Prince Company and King Company, two competitors. All balance sheet data are as of December 31, 2014, and December 31, 2013 Prince Company 2014 King Company 2014 2013 2013 Net sales Cost of goods sold Operating expenses Interest expense Income tax expense $1,857,200 1,086,200 261,600 7,200 71,800 $597,800 292,000 83,500 3,100 34,200 Current assets Plant assets (net) Current liabilities Long-term liabilities 606,314 $581,083 155,005 147,809 979,848 930,000 259,894 234,010 123,365 141,016 212,021 167,400 65,747 55,093 56,323 46,500 Common stock, $10 par Retained earnings 930,000 930,000 223,200 223,200 320,776 272,667 70,859 55,796Explanation / Answer
RETURN ON ASSETS
= NET INCOME / AVERAGE TOTAL ASSSETS
AVERAGE TOTAL ASSETS = (OPENNING ASSETS +CLOSING ASSETS) / 2
PRINCE COMPANY
OPENNING CURRENT ASSETS = $581083
OPENNING PLANT ASSETS = $930000
TOTAL OPPENING ASSETS = $1511083
-------------------------------------------------------------------
CLOSEING CURRENT ASSETS = $606314
CLOSEING PLANT ASSETS = $979848
TOTAL CLOSEING ASSETS = $1586162
--------------------------------------------------------------------------
AVERAGE ASSETS = ($1511083 + $1586162) / 2
= $1548622.5
RETURN ON ASSETS = $430400 / $1548622.5
= 0.2779 OR 27.8%
KING COMPANY
OPENNING CURRENT ASSETS = $147809
OPENNING PLANT ASSETS = $234010
TOTAL OPPENING ASSETS = $381819
-------------------------------------------------------------------
CLOSEING CURRENT ASSETS = $155005
CLOSEING PLANT ASSETS = $259894
TOTAL CLOSEING ASSETS = $414899
--------------------------------------------------------------------------
AVERAGE ASSETS = ($381819 + $414899) / 2
= $398359
RETURN ON ASSETS = $185000 / $398359
= 0.4644 OR 46.4%
------------------------------------------------------------------------------------------------------------------------------------------------------
RETURN ON STOCKHOLDERS EQUITY
ROE = NET INCOME / AVERAGE SHARE HOLDERS EQUITY
AVERAGE SHARE HOLDERS EQUITY = (OPENNING SHARE HOLDERS EQUITY + CLOSSING SHARE HOLDERS EQUITY) / 2
PRINCE COMPANY
OPENNING COMMON STOCK = $930000
OPENNING RETAINNED EARNNINGS = $272667
TOTAL OPPENING EQUITY = $1202667
-------------------------------------------------------------------
CLOSEING COMMON STOCK = $930000
CLOSEING RETAINNED EARNNINGS = $320776
TOTAL CLOSEING EQUITY = $1250776
--------------------------------------------------------------------------
AVERAGE EQUITY = ($1202667 + $1250776) / 2
= $1226721.5
RETURN ON EQUITY = $430400 / $1226721.5
= 0.3508 OR 35.1%
KING COMPANY
OPENNING COMMON STOCK = $223200
OPENNING RETAINNED EARNNINGS = $55796
TOTAL OPPENING EQUITY = $278996
-------------------------------------------------------------------
CLOSEING COMMON STOCK = $223200
CLOSEING RETAINNED EARNNINGS = $70859
TOTAL CLOSEING EQUITY = $294059
--------------------------------------------------------------------------
AVERAGE EQUITY = ($278996 + $294059) / 2
= $286527.5
RETURN ON EQUITY = $185000 / $286527.5
= 0.6456 OR 64.6%
PRINCE COMPANY KING COMPANY PARTICULLAR DOLLAR $ PERCENT DOLLAR $ PERCENT NET SALES 1857200 100% 597800 100% LESS COST OF GOODS SOLD 1086200 58.5% 292000 48.8% GROSS MARGIN 771000 41.5% 305800 51.2% LESS OPERATING EXPENSES 261600 14.1% 83500 13.9% EBIT 509400 27.4% 222300 37.2% LESS INTEREST EXPENSES 7200 0.4% 3100 0.5% PROFIT BEFORE TAX 502200 27.0% 219200 36.7% LESS INCOME TAX 71800 3.9% 34200 5.7% PROFIT AFTER TAX 430400 23.2% 185000 30.9%Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.