calculate 17 financial ratios and determine whether or not they showed improvement from the prior...

50.1K

Verified Solution

Question

Accounting

image

image

calculate 17 financial ratios and determine whether or not they showed improvement from the prior year.

information for calculating the ratios is in the first picture peovided

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{4}{|c|}{\begin{tabular}{c} Al Sevice Corporation \\ Statement of Financial Position \\ December 31,2022 \end{tabular}}} & \multicolumn{4}{|c|}{ Financial Statement Analysis } \\ \hline & & & & \multicolumn{2}{|c|}{ Horizontal Analysis } & \multicolumn{2}{|c|}{ Vertical } \\ \hline & 2022 & 2021 & Avg & Change & Change \% & 2022 & 2021 \\ \hline \multicolumn{8}{|l|}{ Current assets: } \\ \hline Cash & 100,000 & 110,000 & 105,000 & (10,000) & 9.00% & 7.5% & 8.2% \\ \hlineA/R, net & 210,000 & 220,000 & 215,000 & (10,000) & 4.55% & 15.8% & 16.4% \\ \hline Inventory & 110,000 & 120,000 & 115,000 & (10,000) & 8.33% & 8.3% & 9.0% \\ \hline Prepaid expenses & 10,000 & 10,000 & 10,000 & - & 0.00% & 0.8% & 0.7% \\ \hline Total current assets & 430,000 & 460,000 & 445,000 & (30,000) & 7% & 32.3% & 52.3% \\ \hline \multicolumn{8}{|l|}{ Permanent assets: } \\ \hline Plant \& equipment, net & 900,000 & 880,000 & 890,000 & 20,000 & 2.27% & 67.7% & 65.7% \\ \hline Total assets & 1,330,000 & 1,340,000 & 1,335,000 & (10,000) & 0.75% & 100.00% & 100.0% \\ \hline \multicolumn{8}{|l|}{ Current liabilities: } \\ \hline Accounts payable & 160,000 & 170,000 & 165,000 & (10,000) & 5.88% & 12.0% & 12.7% \\ \hline Accrued liabilities & 50,000 & 50,000 & 50,000 & & 0.00% & 3.8% & 3.7% \\ \hline Other S/T payables & 100,000 & 90,000 & 95,000 & 10,000 & 11.11% & 7.5% & 6.7% \\ \hline Total current liabilities & 310,000 & 310,000 & 310,000 & - & 0.00% & 23.3% & 23.1% \\ \hline \multicolumn{8}{|l|}{ Long-term liabilities: } \\ \hline Bonds payable & 190,000 & 240,000 & 215,000 & (50,000) & 20.83% & 14.3% & 17.9% \\ \hline Total liabilities & 500,000 & 550,000 & 525,000 & (50,000) & 9.09% & 37.6% & 41.0% \\ \hline \multicolumn{8}{|l|}{ Stockholders' equity: } \\ \hline Preferred stock, $100 par value, 10% & 200,000 & 200,000 & 200,000 & - & 0.00% & 15.0% & 14.9% \\ \hline Common stock, (\$1 par) & 100,000 & 100,000 & 100,000 & - & 0.00% & 7.5% & 7.5% \\ \hline APIC-Common Stock & 110,000 & 110,000 & 110,000 & - & 0.00% & 8.3% & 8.2% \\ \hline Retained earnings & 420,000 & 380,000 & 400,000 & 40,000 & 10.53% & 31.6% & 28.4% \\ \hline Total stockholders' equity & 830,000 & 790,000 & 810,000 & 40,000 & 5.06% & 62.4% & 59.0% \\ \hline Total liabilities \& stk's equity & 1,330,000 & 1,340,000 & 1,335,000 & (10,000) & 0.75% & 100.0% & 100.0% \\ \hline \multirow{2}{*}{\multicolumn{4}{|c|}{\begin{tabular}{c} Al Service Corporation \\ Income Statement \\ For the Year Ended December 31, 2022 \end{tabular}}} & \multicolumn{4}{|c|}{ Financial Statement Analysis } \\ \hline & & & & \multicolumn{2}{|c|}{ Horizontal Analysis } & \multicolumn{2}{|c|}{ Vertical } \\ \hline & 2022 & 2021 & AVG & Change & Change \% & 2022 & 2021 \\ \hline Sales (all on account) & 1,330,000 & 1,450,000 & 1,390,000 & 120,000 & 8.3% & 100.0% & 100.0% \\ \hline Cost of goods sold & 850,000 & 890,000 & 870,000 & 40,000 & 4.5% & 63.9% & 61.4% \\ \hline Gross margin & 480,000 & 560,000 & 520,000 & 80,000 & 14.3% & 36.1% & 38.6% \\ \hline Selling and admin expense & 292,000 & 290,000 & 291,000 & 2,000 & 1% & 22.0% & 20.0% \\ \hline Net operating income & 188,000 & 270,000 & 229,000 & 155,000 & 30.4% & 14.1% & 18.6% \\ \hline Interest expense & 31,000 & 33,000 & 32,000 & 2,000 & 6.1% & 2.3% & 2.3% \\ \hline Net income before taxes & 157,000 & 237,000 & 197,000 & 80,000 & 33.8% & 11.8% & 16.3% \\ \hline Income taxes (30%) & 47,000 & 49,000 & 48,000 & 2,000 & 4.1% & 3.5% & 3.4% \\ \hline Net income & 110,000 & 188,000 & 149,000 & 78,000 & 41.5% & 8.3% & 13.0% \\ \hline Preferred Stock Dividends Paid & 20,000 & 18,000 & 19,000 & & & & \\ \hline Common Stock Dividends Paid & 50,000 & 45,000 & 47,500 & & & & \\ \hline Common Stockholders Equity & 610,000 & 590,000 & 600,000 & & & & \\ \hline Common shares outstanding & 100,000 & 100,000 & 100,000 & & & & \\ \hline Preferred shares outstanding & 2,000 & 2,000 & 2,000 & & & & \\ \hline Current Market Value per share & 9.36 & 10.15 & & & & & \\ \hline \end{tabular}

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students