We're Open
support@instaresearch.co.uk
+44 7340 9595 39
+44 20 3239 6980

Generally Accepted Accounting Principles

Information



  • Post Date 2018-11-08T12:05:53+00:00
  • Post Category Research Paper Queries

No Plagiarism Guarantee - 100% Custom Written

Order Details

Generally Accepted Accounting Principles

The project has to be done under the Generally Accepted Accounting Principles

 

Using the financial statements you have prepared for the Behrend Company, complete the following questions.  Use your Excel horizontal and vertical analyses to answer the following.

 

Income Statement Analysis

  1. By how much did net sales increase or (decrease) from 2012 to 2013? $__147600____

By how much is it predicted to increase from 2013 to 2014?  $          957700___________ 

 

  1. By what percentage did net sales increase or (decrease) from 2012 to 2013?

 

16.5%

By how much is it predicted to increase from 2013 to 2014?  0.1%

 

  1. Net sales can change either due to the quantity sold, or because the same quantity is sold at a different price. What is the reason for the Net Sales change for this company?

 

Increase in the quantity sold

 

  1. What was the COGS Percentage for the first year of operations (2012)?  –56.9%

What was the COGS Percentage for the second year of operations (2013)?  42.88%

What is the COGS Percentage projected for the third year of operations (2014) 45%

 

  1. Cost of Goods Sold (“COGS”) decreased from the first year to the second year, and from the second year to the third year. Normally, we would expect that when sales increase, the cost of those sales would also increase.  How could a large increase in the quantity sold help lower the cost of each unit being purchased or manufactured for sale?

 

Purchasing of bulky commodities lowers the transportation cost and vendors lower the unit cost per item purchased when purchased in a bulk. As such, high sales make necessitates bulky purchasing which benefits from this cost reductions.

 

  1. How much is the Company’s total gross margin in dollars in 2012? $__386400______    

In 2013? $__596300____________  In 2014? $___631620_______________

 

  1. What is the total gross margin percent in:

2012: 43.1%

In 2013: 57.12%

In 2014:  55%

 

  1. How much is the Company’s operating expenses in dollars

In 2012: $362000

In 2013: $237300

In 2014: $576770

 

  1. What is the operating expenses percentage?

In 2012:  -40.4%

In 2013: 22.73%

In 2014: 50.22%

 

  1. What would cause operating expenses to decrease from the start-up year until the first full year, and then increase as a percentage of net sales as they ramped up their operations?

 

The decrease in the operating expense from the startup year to the full year can be attributed to the increase in economies of scale where the company produces more products for the same fixed costs. When ramping up the operations the net sales reduces and the operating expenses remain similar or reduce slightly compared to the net sales. This causes the percentage of operating expense to net sales to increase when ramping up the operations.

 

Balance Sheet Analysis

 

  1. Using your Vertical Analysis for your balance sheet, list the two assets that represent the largest percentage impact on total assets at the end of 2014.

Percentage of

                                                            ASSET                                                                                      Total Assets      

  1. ___Total liabilities __________________                           __71.48%
  2. ___Cash______________________________                           __64.36%____

 

 

  1. Using your Horizontal Analysis for your balance sheet, list the two assets that increased or decreased by the largest dollar amount, from 2013 to 2014.

Increase/(Decrease)

                                                            ASSET                                                                                      in Dollars                 

  1. _cash ________________________________                          _$__644 800________
  2. _Inventory _____________________________                  _$__294623_________

 

  1. Using your Horizontal Analysis for your balance sheet, list the two assets that increased or decreased by the largest percentage from 2013 to 2014.

Increase/(Decrease)

                                                            ASSET                                                                                      in Percentage       

  1. _Inventory ____________________________             ____52%____
  2. ________cash ________________________                           ________102%____

 

  1. Using your Vertical Analysis for your balance sheet, list the two Liabilities/Stockholders’ Equity items that represent the largest percentage impact on total liabilities/shareholders’ equity at the end of 2014.

Percentage of

            LIAB/STOCKHOLDERS’ EQUITY                                            Total Liab/Equity      

  1. __Accounts payable                               ______40.8%____
  2. ______Common equity ____________           _____39.2%____

 

  1. Using your Horizontal Analysis for your balance sheet, list the two Liabilities/Stockholders’ Equity items that increased or decreased by the largest dollar amount from 2013 to 2014.

Increase/(Decrease)

            LIAB/STOCKHOLDERS’ EQUITY                                                        in Dollars                  

  1. _utilities payable____                                                                                                        _$576770
  2. __Retained earnings___                                                                                                                 $ 455851

 

  1. Using your Horizontal Analysis for your balance sheet, list the two Liabilities/Stockholders’ Equity items that increased or decreased by the largest percentage from 2013 to 2014.

Increase/(Decrease)

            LIAB/STOCKHOLDERS’ EQUITY                                                        in Percentage         

_____wages payable ____________________________                              _$___-92.54%________

  1. _______interest payable ____________________________                         _$___-92.47__________

 

 

 

 

Ratio Analysis

Compute the following ratios for the projected 2014 (budgeted) operations.  The 2013 analysis is completed.  Indicate in the far right column if the Company expects to get BETTER based on their budget, have NO CHANGE, or get WORSE based on each ratio.  Do your work in the boxes provided below.

 

  1. TESTS OF LIQUIDITY (Measures a company’s ability to pay debt in the short term):
Liquidity Ratios 2014 2013 Analysis? ( Better / Worse / No Change)

 

 

1) Working Capital 822000  

 

 

 

 

223,370

 

 

 

Better

2) Current Ratio 1.75  

 

 

 

 

2.75

Worse
3) Quick Ratio 1.12  

 

 

 

 

2.73

worse
4) Accounts Receivable Turnover (use net sales and ending A/R balance)

 

 

10.6 x  

 

 

 

 

4.37x

better
5) Avg. # of Days to collect A/R 34.22  

 

 

 

 

83.52 days

better
6) Inventory Turnover (use ending inventory)

 

 

247.53  

 

 

 

 

209.69x

worse
7) Avg. # of days to sell Inventory 1.47 days  

 

 

 

 

1.74 days

Worse

 

 

 

  1. TESTS OF SOLVENCY (Measures a company’s ability to pay long-term debt, and its financing structure):
Solvency Ratios 2014 2013 Analysis?
8) Debt to assets ratio .82  

 

 

 

.38

Debt increased
9) Debt to equity ratio

 

 

2.5  

 

 

 

 

.61

Debt increased
10) Times interest earned (Since we have not calculated a tax expense, use “0”) 27.4  

 

 

 

 

95.98x

Coverage lowered which is not healthy
11) Plant assets to long-term liabilities 0.16  

 

 

 

2.34

Pants worth decreased compared to liabilities

 

  1. TESTS OF PROFITABILITY (Measures a company’s ability to generate earnings):
Profitability Ratios 2014 2013 Analysis?
12) Net (profit) margin 5%  

 

 

 

 

17.07%

Worse
13) Asset turnover

 

(Use total assets instead of average)

2.7X  

 

 

 

 

2.38x

better
14) Return on investment (“ROI”)

 

(Use total assets instead of average)

38.92  

 

 

 

 

40.62%

Worse
15) Return on equity

 

(Use total stockholders’ equity instead of average)

73.2%  

 

 

 

 

65.42%

Better

 

  1. TESTS OF THE STOCK MARKET (Measures market performance of a company’s stock):
Stock Market Ratios 2014 2013 Analysis?
16) Earnings per share (BASIC) $63.32  

 

 

$63.32

 

 

 

No change
17) Book value per share

 

 

$88.94  

 

 

 

$96.79 per share

 

Worse
18) Price-Earnings Ratio

 

(Use an average market price of $37.00 and $32.00 per share for 2014 and 2013, respectively)

0.6  

 

 

 

 

.50

Better
19) Dividend Yield (Use average market price noted in #18.) 0%  

 

 

 

 

 

0%

No change

 

Based on your results above, answer the following questions:

  1. Overall, is the company expecting profitability to get better or worse? Explain. Be specific given the profitability ratios you prepared above.

 

In overall the company is expecting the profitability to be worse. The net profit margin and return on investment is expected to decrease which shows reduction in the ability of the company to generate profit for every dollar of the invested fund and sale. However, the net profit of the company is expected to grow slightly but in overall the profitability is is expected to be worse.

     

  1. If you were a banker, would you lend them money based on their forecast? Why? Be specific given the liquidity and solvency ratios you prepared above.

 

Yes I would lend the money to the company. The company has sufficient liquidity which proves its ability to meet the short term obligation should they fall due. The current ratio of more than 1.2 and a quick ratio of 0.8 is generally considered sufficed indicating that the company has sufficient liquidity.

  1. If you had the cash to invest in the stock of this corporation would you do so? EXPLAIN WHY?  Be specific given the stock market ratios you prepared above.  You must state YES you would or NO you wouldn’t and why.

 

  1. The company does not offer dividend and the reduction in the book value per share indicates that investing in this share can lead to a capital loos in the market. Although the price earnings ratio is sufficient, investing in shares requires a company that has high future profitability prospects and stable share value.

Price: £ 159

100% Plagiarism Free & Custom Written, Tailored to your instructions