Reference no: EM131134978
Mary Francis comes into your office later that morning.
"Good news! I think we've got strong potential investors!" Mary announces.
"That's great!" you reply.
"And now, they are asking for financial information" Mary states.
"Ok, I could provide a 50-page analysis for them!" you say.
"That's exactly what they don't want. I'm beginning to notice that some of the investors don't have a strong finance background, and the last thing we want to do is scare them off with too many financial figures" Mary explains. I would like for you to complete a presentation. However, I want you to keep it simple and clear. Using all 3 Financial Statements, please provide an analysis on Apix's assets, liabilities, cash, and profit. As well, choose 2 additional components on each of the sheets, and provide your initial impression on the company financial situation. Do you think you could handle this?"
"Of course! I'll get started on this right away."
Mary also indicates that she would like between 10-15 slides with 150-200 words in the notes page.
Financial Statements-
|
Apex Printing
Balance Sheets
As of December 31, 2013 and 2012
|
|
|
000$
|
000$
|
|
Assets
|
2013
|
2012
|
|
Cash
|
6,000
|
5,700
|
|
Accounts Receivable
|
2,350
|
2,300
|
|
Inventory
|
12,100
|
6,500
|
|
Total Current Assets
|
20,450
|
14,500
|
|
Land
|
25,000
|
20,000
|
|
Building & Equipment
|
300,000
|
300,000
|
|
Less: Accumulated Depreciation - Building & Equipment
|
(187,850)
|
(160,000)
|
|
Total Long Term Assets
|
137,150
|
160,000
|
|
Total Assets
|
157,600
|
174,500
|
|
Liabilities and Stockholders' Equity
|
|
|
|
Accounts Payable
|
4,600
|
3,500
|
|
Salaries Payable
|
0
|
2,100
|
|
Interest Payable
|
1,500
|
0
|
|
Short Term Notes Payable
|
12,000
|
0
|
|
Taxes Payable
|
0
|
5,600
|
|
Total Current Liabilities
|
18,100
|
11,200
|
|
Mortgate Payable
|
54,950
|
100,000
|
|
Total Long Term Liabilities
|
54,950
|
100,000
|
|
Common Stock
|
60,000
|
60,000
|
|
Retained Earnings
|
24,550
|
3,300
|
|
Total Stockholders' Equity
|
84,550
|
63,300
|
|
Total Liabilities and Stockholders' Equity
|
157,600
|
174,500
|
|
Apex Printing
Income Statements
For the Periods Ended December 31, 2013 and 2012
|
|
|
000$
|
000$
|
|
|
2013
|
2012
|
|
Revenue:
|
450,000
|
475,000
|
|
Less: Cost of Goods Sold
|
(324,300)
|
(374,500)
|
|
Less: Depreciation Expense
|
(27,850)
|
(26,000)
|
|
Gross Margin
|
97,850
|
74,500
|
|
Selling, General & Administrative Expenses
|
(29,100)
|
(32,000)
|
|
Income Before Interest & Taxes
|
68,750
|
42,500
|
|
Interest Expense
|
(7,500)
|
(6,000)
|
|
Income Before Taxes
|
61,250
|
36,500
|
|
Income Taxes
|
(35,000)
|
(30,000)
|
|
Net Income
|
26,250
|
6,500
|
|
Apex Printing
Statement of Cash Flows
For the Period Ended December 31, 2013
|
|
|
000$
|
|
Cash Flows from Operating Activities:
|
|
|
Net Income
|
26,250
|
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
Depreciation Expense
|
27,850
|
|
Increase in accounts receivable
|
(50)
|
|
Increase in inventory
|
(5,600)
|
|
Decrease in salaries payable
|
(2,100)
|
|
Increase in interest payable
|
1,500
|
|
Decrease in taxes payable
|
(5,600)
|
|
Increase in Short Term notes Payable
|
12,000
|
|
Increase in accounts payable
|
1,100
|
|
Net Cash Flow from Operating Activities
|
55,350
|
|
Cash Flows from Investing Activities:
|
|
|
Cash paid to purchase land
|
(5,000)
|
|
Net Cash Flow from Investing Activities
|
(5,000)
|
|
Cash Flows From Financing Activities:
|
|
|
Cash paid for mortgage
|
(45,050)
|
|
Cash paid for dividends
|
(5,000)
|
|
Net Cash Flow from Financing Activities
|
(50,050)
|
|
Net Increase in Cash
|
300
|
|
Plus: Cash Balance at December 31, 2012
|
5,700
|
|
Cash Balance at December 31, 2013
|
6,000
|
|
Compare and contrast thesis statement
: Compare and contrast thesis statement and outline on the short stories " The Destructors" by Graham Green and "The Lottery" by Shirley Jackson. This ouline needs to be 2-3 pages. Format the thesis statement and the outline in a single Microsoft W..
|
|
What will be the systems money supply
: What is the size of the money multiplier (m)? What will be the system's money supply? Assuming that your loanable funds are inadequate to take care of demand, how might your Reserve Bank help you with this problem?
|
|
Journal entry after selecting one of the following prompts
: Write a one-page journal entry after selecting one of the following prompts. Remember, you are required to type the journal. I will assume you have allowed yourself to write it without worrying about brainstorms or outlines. Your journals will all..
|
|
What initiatives are underway to promote entrepreneurship
: What initiatives are underway at the university to promote entrepreneurship in other fields where the university already has strong students.
|
|
Provide initial impression on company financial situation
: As well, choose 2 additional components on each of the sheets, and provide your initial impression on the company financial situation. Do you think you could handle this?"
|
|
Explain public health services involved in response to issue
: Describe the public health organizations involved in the response to the public health issue at the national and local levels. Use examples that show which entities are working on the issue and what they are doing. For example, what federal and lo..
|
|
Create a standard trade model for the u.s
: Using manufacturing and services as tradable goods create a standard trade model for the U.S. and Indian economies that shows how relative price declines in exportable services that lead to the "outsourcing" of services can reduce welfare in the U..
|
|
Debate as to whether it is beneficial for student learning
: Inclusion continues to be a very heated debate as to whether it is beneficial for student learning; including those with and without disabilities. There is much research that supports and also opposes the practice of inclusion.
|
|
Who is the skeptical entrepreneur
: The one common element we all share is the desire to create freedom in our "work" and life through entrepreneurship.- Explain who is The skeptical entrepreneur?
|