Financial Statement Analysis Group Exercise: Instructions
Financial Statement Analysis Group Exercise: Instructions
Financial Statement Analysis Group Exercise: Instructions
GROUP EXERCISE
The following ratios have been computed for BANABA Company for 2015.
Profit margin 12.5%
Times interest earned 7 times
Receivables turnover 4 times
Acid-test ratio 2:1
Current ratio 3:1
Debt to total assets ratio 20%
BANABA COMPANY
Comparative Balance Sheet
December 31,
——————————————————————————————————————————
—
Assets 2015 2014
Cash.......................................................................................... P 30,000 P 45,000
Short-term Investments............................................................. 10,000 25,000
Accounts receivable (net).......................................................... ? (1) 40,000
Inventory.................................................................................... ? (2) 50,000
Property, plant, and equipment (net)......................................... 200,000 160,000
Total assets........................................................................ P ? (3) P320,000
BANABA COMPANY
Income Statement
For the Year Ended December 31, 2015
——————————————————————————————————————————
—
Net sales................................................................................... P200,000
Cost of goods sold..................................................................... 75,000
Gross profit................................................................................ 125,000
Expenses:
Depreciation expense.......................................................... P ? (7)
Interest expense.................................................................. 5,000
Selling expenses.................................................................. 8,000
Administrative expenses...................................................... 12,000
Total expenses............................................................... ? (8)
Income before income taxes...................................................... ? (9)
Income tax expense............................................................. ? (10)
Net income................................................................................ P ? (11)
Instructions
Use the above ratios and information from the BANABA Company financial statements to fill in
the missing information on the financial statements. Follow the sequence indicated. Show
computations that support your answers.