N
N
N
1. Impact of a net income on a firm’s balance sheet Conrad Air, Inc., reported net income of $1,365,000
for the year ended December 31,2013. Show how corporation balance sheet would change from 2012
to 2013 depending on how Conrad allocate those earnings as described in the scenarios that appear
below.
a. Conrad paid no dividends during the year and invested the funds in the marketable securities
b. Conrad paid dividends totaling $500,000 and used the balance of the net income to retire (pay-
off) long-term debt
c. Conrad paid dividends totaling $500,000 and invested the balance of the net income in building
a new hangar
d. Conrad paid out all $1,365,000 as dividends to its stockholders.
Balance Sheet
Cash Account Payable
Accounts Receivable Long term Debt $60.000
Inventories Common Stock
Fixed Asset Retained Earning 97.500
Total asset $300.000 Total Liabilities and
Equities
Sales Cost of Good Sold
Additional Information:
Debt Ratio 50%
Current Ratio 1,8x
Total Asset Turnover 1,5x
Average Collection Period 36,5 hari
Gross Profit Margin 25%
Inventory Turnover 5x
*1 year = 365 days