Comparative Statements of Income & Balance Sheets For Southwest Materials, Inc.,
ID: 2450941 • Letter: C
Question
Comparative Statements of Income & Balance Sheets
For Southwest Materials, Inc., are as follows:
Southwest Materials, Inc.
Consolidated Statements of Income
For the Last Four Fiscal Years of Operations (000’s $)
20x3 20x2 20x1 20x0
Net Sales $93,000 $89,460 $83,200 $72,410
Cost of Sales 70,600 68,440 64,480 55,760
Gross Profit 22,400 21,020 18,720 16,650
Selling, G&A Expenses 9,300 9,390 8,320 7,600
Operating Profit 13,100 11,630 10,400 9,050
Interest Expense (470) (450) (420) (150)
Interest Income 90 90 80 70
G(L) on Sale of Assets 2,450 2,710 2,420 370
Income Before Taxes 15,170 13,980 12,480 9,340
Provision for Taxes 5,110 4,920 4,160 3,260
Net Income $10,060 $ 9,060 $ 8,320 $ 6,080
EOC Quiz Requirements:
Based upon the Income Statement and Balance Sheet data, complete the requested liquidity, solvency and profitability ratios.
Southwest Materials, Inc.
Consolidated Balance Sheets
For the Last Four Fiscal Years of Operations (000’s $)
20x3 20x2 20x1 20x0
Assets
Current Assets
Cash & Cash Equivalents $ 4,270 $ 3,640 $ 420 $ 470
Accounts Receivable, Net 12,000 11,310 10,470 9,420
Inventories 4,000 3,840 3,870 2,950
Prepaid Expense 900 750 660 520
Total Current Assets 21,170 19,540 15,420 13,360
Property, Plant & Equipment
Land 21,770 20,110 18,910 17,460
Plant & Equipment 101,390 94,750 89,560 76,190
Gross P. P. & E. 123,160 114,860 108,470 93,650
Less: Accum Depreciation 56,010 51,220 47,650 41,160
Net Property, Plant & Equip 67,150 63,640 60,820 52,490
Goodwill 7,000 6,830 6,140 5,870
Other Assets 5,000 4,380 3,880 3,800
Total Assets $100,320 $ 94,390 $ 86,260 $ 75,520
Liabilities & Equity
Current Liabilities
Accounts Payable $ 5,400 $ 5,320 $ 5,260 $ 5,200
Accrued Liabilities 4,300 4,320 4,360 7,960
Current Portion L-T-Debt 950 1,140 470 290
Total Current Liabilities 10,650 10,780 10,090 13,450
Long-Term Liabilities
Long-Term Debt 11,500 15,120 18,950 11,560
Deferred Income Taxes 7,500 6,910 4,820 3,990
Accrued Employee Benefits 3,500 3,610 3,410 3,680
Total Long-Term Liabilities 22,500 25,640 27,180 19,230
Total Liabilities 33,150 36,420 37,270 32,680
Stockholders’ Equity
Common Stock, $0.10 Par Val 240 240 240 240
Capital in Excess of Par 2,350 2,350 2,350 2,350
Retained Earnings 64,880 56,020 48,120 40,730
Less Cost of Treasury Stock (300) (640) (1,720) (480)
Total Stockholders’ Equity 67,170 57,970 48,990 42,840
Total Liabilities & Equity $100,320 $ 94,390 $ 86,260 $ 75,520
Southwest Materials, Inc. – Requested Ratios
20x3 20x2 20x1
Liquidity Ratios:
Current Ratio __________ __________ __________
Acid-Test Ratio __________ __________ __________
Accounts Rec Turnover Ratio __________ __________ __________
Inventory Turnover Ratio __________ __________ __________
Days’ Sales Uncollected __________ __________ __________
Days’ Sales in Inventory __________ __________ __________
Cash-to-Cash Operating Cycle __________ __________ __________
Note: Use the Alternate Equations Presented in the PowerPoints for
Days’ Sales Uncollected, Days’ Sales in Inventory,
and Cash-to-Cash Operating Cycle
Total Asset Turnover __________ __________ __________
Solvency Ratios:
Debt Ratio __________ __________ __________
Equity Ratio __________ __________ __________
Debt-to-Equity Ratio __________ __________ __________
Times Interest Earned Ratio __________ __________ __________
Profitability Ratios:
Gross Margin Ratio __________ __________ __________
Operating Income Margin Ratio __________ __________ __________
Profit Margin Ratio __________ __________ __________
Note: Use the Equation Presented in the PowerPoints for the
Operating Income Margin Ratio
Return on Total Assets __________ __________ __________
Return on Equity __________ __________ __________
Explanation / Answer
Comparative Statements of Income & Balance Sheets For Southwest Materials, Inc.,
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.