E13-5| | The comparative balance sheets of Nike, Inc. are presented here. | NIKE INC. | Comparative Balance Sheets| May 31| ————————————————- ($ in millions)| Assets| 2007| 2006| Current assets| $8,076| $7,346| Property, plant, and equipment (net)| 1,678| 1,658| Other assets| ————————————————- 934| ————————————————- 866| Total assets| ————————————————- $10,688| ————————————————- $9,870| | | | Liabilities and Stockholders’ Equity| | |
Current liabilities| $2,584| $2,612| Long-term liabilities| 1,079| 973| Stockholders’ equity| ————————————————- 7,025| ————————————————- 6,285| Total liabilities and stockholders’ equity| ————————————————- $10,688| ————————————————- $9,870| | | | | | | | | | Correct. | | | Complete the horizontal analysis of the balance sheet data for Nike using 2006 as a base. (If amount decreases, use either a negative sign preceding the number, e. g. 45 or parenthesis, e. g. (45). Round all percentages to 1 decimal place, e. g. 12. 5. ) NIKE, INC. | Condensed Balance Sheet| December 31| ————————————————- ($ in millions)| | | | Increase or (Decrease)| | 2007| 2006| Amount| Percentage| Assets| | | | | Current assets| $8,076| $7,346| $ 730 | 9. 9 %| Property, plant and equipment (net)| 1,678| 1,658| 20 | 1. 2 %| Other assets| ————————————————- 934| ————————————————- 866| ————————————————- 8 | ————————————————- 7. 9 %| Total assets| ————————————————- $10,688| ————————————————- $9,870| ————————————————- $ 818 | ————————————————- 8. 3 %| | | | | | Liabilities and stockholders’ equity| | | | | Current liabilities| $2,584| $2,612| $ -28 | -1. 1 %| Long-term liabilities| 1,079| 973| 106 | 10. 9 %| Total stockholders’ equity| ————————————————- 7,025| ————————————————- ,285| ————————————————- 740 | ————————————————- 11. 8 %| Total liabilities & stockholders’ equity| ————————————————- $10,688| ————————————————- $9,870| ————————————————- $ 818 | ————————————————- 8. 3 %| | | | | | | | | | | | Correct. | | | Complete the vertical analysis of the balance sheet data for Nike for 2007. (Round all of the percentages to 1 decimal place, e. g. 12. 5. NIKE, INC. | Condensed Balance Sheet| ————————————————- May 31, 2007| | $ (in millions)| Percent | Assets| | | Current assets| $8,076| 75. 6 %| Property, plant and equipment (net)| 1,678| 15. 7 %| Other assets| ————————————————- 934| ————————————————- 8. 7 %| Total assets| ————————————————- $10,688| ————————————————- 100. 0 %| | | | Liabilities and stockholders’ equity| | | Current liabilities| $2,584| 24. 2 %|
Long-term liabilities| 1,079| 10. 1 %| Stockholders’ equity| ————————————————- 7,025| ————————————————- 65. 7 %| Total liabilities and stockholder’s equity| ————————————————- $10,688| ————————————————- 100. 0 %| | | | | | | | | | | | | | | | | | | | | | ————————————————- Top of FormBottom of Form| E13-6| | Here are the comparative income statements of Winfrey Corporation. | WINFREY CORPORATION| Comparative Income Statements| ———————————————— For the Years Ended December 31| | 2010| 2009| Net sales| $598,000| $520,000| Cost of goods sold| ————————————————- 477,000| ————————————————- 450,000| Gross profit| $121,000| $70,000| Operating expenses| ————————————————- 80,000| ————————————————- 45,000| Net income| ————————————————- $41,000| ————————————————- $25,000| | | | | | | | | Correct. | | | Complete the horizontal analysis of the income statement data for Winfrey Corporation using 2009 as a base. (Round all percentages to 1 decimal place, e. g. 12. 5. ) WINFREY CORPORATION| Condensed Income Statements| ————————————————- For the Years Ended December 31| | | | Increase or (Decrease)| | | | ————————————————- During 2010| | ————————————————- 2010| ————————————————- 2009| ————————————————-
Amount | ————————————————- Percentage | Net sales| $598,000| $520,000| $ 78,000 | 15. 0 %| Cost of goods sold | ————————————————- 477,000| ————————————————- 450,000| ————————————————- 27,000 | 6. 0 %| Gross profit| 121,000| 70,000| 51,000 | 72. 9 %| Operating expenses| ————————————————- 80,000| ————————————————- 45,000| ————————————————- 35,000 | 77. 8 %|
Net income| ————————————————- $41,000| ————————————————- $25,000| ————————————————- $ 16,000 | 64. 0 %| | | | | | | | | | | | Correct. | | | Complete the vertical analysis of the income statement data for Winfrey Corporation for both years. (Round all percentages to 1 decimal place, e. g. 12. 5. ) WINFREY CORPORATION| Condensed Income Statements| ————————————————- For the Years Ended December 31| | ————————————————- 010| ————————————————- 2009| | ————————————————- $| ————————————————- Percent| ————————————————- $| ————————————————- Percent| Net sales| $598,000| 100. 0 %| $520,000| 100. 0 %| Cost of goods sold| ————————————————- 477,000| ————————————————- 79. 8 %| ————————————————- 450,000| ————————————————- 86. 5 %| Gross profit| 121,000| 20. %| 70,000| 13. 5 %| Operating expenses| ————————————————- 80,000| ————————————————- 13. 4 %| ————————————————- 45,000| ————————————————- 8. 7 %| Net income| ————————————————- $41,000| ————————————————- 6. 8 %| ————————————————- $25,000| ————————————————- 4. 8 %| | | | | | | | | | | | | | | | | ————————————————- Top of FormBottom of Form| | E13-9| | Armada Company has these comparative balance sheet data: ARMADA COMPANY| Balance Sheets| ————————————————- December 31| | 2010| 2009| Cash| $25,000| $30,000| Receivables (net)| 65,000| 60,000| Inventories| 60,000| 50,000| Plant assets (net)| ————————————————- 200,000| ————————————————- 180,000| | ————————————————- $350,000| ————————————————- $320,000| | | | Accounts payable| $50,000| $60,000| Mortgage payable (15%)| 100,000| 100,000|
Common stock, $10 par| 140,000| 120,000| Retained earnings| ————————————————- 60,000| ————————————————- 40,000| | ————————————————- $350,000| ————————————————- $320,000| Additional information for 2010: 1. | Net income was $25,000. | 2. | Sales on account were $375,000. Sales returns and allowances amounted to $25,000. | 3. | Cost of goods sold was $198,000. | 4. | Net cash provided by operating activities was $48,000. | 5. | Capital expenditures were $25,000, and cash dividends were $18,000. Compute the following ratios at December 31, 2010. (Round to 3 decimal places, e. g. 2. 515. ) Current| 3. 00 :1| Receivables turnover| 5. 6 times| Average collection period| 65. 2 days| Inventory turnover| 3. 6 times| Days in inventory| 101. 4 days| Cash debt coverage| . 31 times| Current cash debt coverage | . 87 times| Free cash flow | | | | | | Current ratio| =| ————————————————- $150,000| =| 3. 000 :1| | | $50,000| | | Receivables turnover| =| ————————————————- $350,000| =| 5. 600 times| | | $62,500(1)| | | (1) ($65,000 + $60,000) ? Average collection period = 365 days ? 5. 600 = 65. 179 days Inventory turnover| =| ————————————————- $198,000| =| 3. 600 times| | | $55,000(2)| | | (2) ($60,000 + $50,000) ? 2 Days in inventory = 365 days ? 3. 600 = 101. 389 days Cash debt coverage ratio| =| ————————————————- $48,000| =| 0. 310 times | | | ($160,000 + $150,000) ? 2 | | | Current cash debt coverage ratio| =| ————————————————- $48,000| =| 0. 873 times | | | ($60,000 + $50,000) ? 2| | | Free cash flow = $48,000 – $25,000 – $18,000 = $5,000
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more