P13-2A The comparative statements of Lucille Company are
presented here
P13-2A
Lucille Company
Acc300 Principles of Accounting - P13-2A Lucille Company
P13-2A The comparative statements of Lucille Company are
presented here.
LUCILLE COMPANY
Income Statements
For the Years Ended December 31
Year 2012 2011
Net sales $1,890,540 (2012 year) $1,750,500 (2011 year)
Cost of goods sold 1,058,540 (2012 year) 1,006,000 (2011
year)
Gross profit 832,000 (2012 year) 744,500 (2011 year)
Selling and administrative expenses 500,000 (2012 year) 479,000
(2011 year)
Income from operations 332,000 (2012 year) 265,500 (2011
year)
Other expenses and losses Interest expense 22,000 (2012
year) 20,000 (2011 year)
Income before income taxes 310,000 (2012 year) 245,500
(2011 year)
Income tax expense 92,000 (2012 year) 73,000 (2011 year)
Net income $ 218,000 (2012 year) $ 172,500 (2011 year)
Compute ratios from balance sheets and income statements. (SO 6), AP
LUCILLE COMPANY
Balance Sheets
December 31
Assets for the years 2012 & 2011
Current assets - - - -
Cash $ 60,100 (2012 year) $ 64,200 (2011 year) Short-term investments 4,000 (2012 year) 50,000 (2011 year)
Accounts receivable 117,800 (2012 year) 102,800 (2011 year)
Inventory 126,000 (2012 year) 115,500 (2011 year)
Total current assets 377,900 (2012 year) 332,500 (2011 year)
Plant assets (net) 649,000 (2012 year) 520,300 (2011 year)
Total assets $1,026,900 (2012 year) $852,800 (2011 year)
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable $ 160,000 (2012 year) $145,400 (2011 year)
Income taxes payable 43,500 (2012 year) 42,000 (2011 year)
Total current liabilities 203,500 (2012 year) 187,400 (2011 year)
Bonds payable 220,000 (2012 year) 200,000 (2011 year)
Total liabilities 423,500 (2012 year) 387,400 (2011 year)
Stockholders’ equity
Common stock ($5 par) 290,000 (2012 year) 300,000 (2011 year)
Retained earnings 313,400 (2012 year) 165,400 (2011 year)
Total stockholders’ equity 603,400 (2012 year) 465,400 (2011 year)
Total liabilities and stockholders’ equity $1,026,900 (2012 year) $852,800 (2011 year)
All sales were on account. Net cash provided by operating
activities for 2012 was $220,000. Capital expenditures were $136,000, and cash
dividends were $70,000.
Instructions
Compute the following ratios for 2012.
A. Earnings per share.
B. Return on common stockholders’ equity.
C. Return on assets.
D. Current ratio.
E. Receivables turnover.
F. Average collection period.
G. Inventory turnover
H. Days in inventory.
I. Times interest earned.
J. Asset turnover.
K. Debt to total assets.
L. Current cash debt coverage.
M. Cash debt coverage.
N. Free cash flow.
SOLUTION PREVIEW
(a) Earnings per share = Net Income/ Average no. of common shares
No. of shares in
2011 = $300,000/ $5 = 60,000 shares
2012 = $290,000/ $5 = 58,000 shares
Average no. of shares = (60,000 + 58,000)/ 2
= 59,000 shares
Earnings per share = $218,000/ 59,000 shares
File name: P13-2A Lucille Company.doc File type: .doc PRICE: $10
