Seatwork Ratio Analysis
Seatwork Ratio Analysis
Seatwork Ratio Analysis
Income Statement
For the Year Ended December 31, 20X1
Sales P3,300,000
Cost of goods sold 1.950,000
Gross profits 1,350,000
Selling and administrative expens, 650,000
230,000
Depreciation expénse
470,000
Operating income
80,000
Interest expense
390,000
Earnings before taxes
140,000
Taxes
250,000
Earnings after taxes
Preferred stock dividends 10,000
Assets
Current assets
Cash P 100,000 P 120,000
Accounts receivable (net) 500,000 510,000
Inventory 610,000 640,000
Prepaid expenses 60,000 30,000
Total Current assets b1,270,000 b 1,300,000
Investments (long-term securities) 90,000 80,000
Plant and equipment 2,000,000 2,600,000
Less: Accumulated Depreciation 1,000,000 1230,000
Net plant and equipment 1,000,000 1,370,000
Total assets P2,360,000 P2,750.000
i
Liabilities and Owners' equity
Current liabilities
Accounts payable P 300,000 P 550,000
Notes payable 500,000 500,000
Accrued expenses 70,000 50,000
Total current liabilities 870,000 1,100,000
Long-term liabilities
Bonds payable, 20X7 100,000 160,000
Total liabilities P 970,000 P1,126,000
Owners' equity
Preferred stock, P100 par value P 90,000 P 90,000
Common stock, P1 par value 150,000 150,000
Capital paid in excess of par 350,000sa e 350,000
Retained earnings 800,000 0 900,000
Total owners' equity P1,390,000 P1490,000
Total liabilities and owners' equity P2,360,000 P 2.750.00