Jackson Manufacturing Has the Following Operating Results for 2019 $\text { Balance Sheet, Dec 31, }$

question 50

Essay

Jackson Manufacturing has the following operating results for 2019. $\text { Balance Sheet, Dec 31, }$
$\begin{array}{lllll} & 2019 & 2018 \\\text { Cash } & \$ 489,350 & \$ 125,000 \\\text { Accounts Receivable } & \$ 315,000 & \$ 400,000 \\\text { Inventory } & \$ 225,000 & \$ 375,000\\\text { Total Current Assets } & \text { \$ } 1,029,350 & \$ 900,000 \\\text { Long-lived Assets } & 2,345,000 & 2,350,000 \\\text { Total Assets }&\$3,374,350&\$3,250,000\\\text { Current Liabilities }&\$285,000&\$315,000\\\text { Long-term Debt } & 600,000 & 800,000 \\\text { Shareholder Equity } & 2,489,350 & 2,135,000 \\\text { Total Debt and Equity }&\$3,374,350&\$3,250,000\end{array}$
$\text { Income Statement, for year ended Dec } 31 \text {, }$
$\begin{array}{lrrr}&2019&2018\\\text { Sales } & \$ 3,775,000 & \$ 3,555,000 \\\text { Cost of Sales } & 2,554,000 & 2,445,000 \\\text { Gross Margin }& 1,221,000 & 1,110,000 \\ \text { Operating Expenses }& 522,000 & 445,000 \\\text { Operating Income } & 699,000 & 665,000 \\\text { Taxes } & 244,650 & 232,750\\\text { Net Income }&\$454,350&\$432,250\\\\\text { Cash Flow From Operations }&2019&2018\\\text { Net Income } & \$ 454,350 & \$ 432,250 \\\text { Plus Depreciation Expense } & 50,000 & 50,000\\+ \text { Decrease (-inc) in AccRec and Inv. }&235,000&-\\\text { +Increase (-dec) in Cur. Liabl. }&(30,000)&-\\\text { Cash Flow from Operations }&\$709,350&\$482,250\end{array}$ In addition, the company paid dividends in both 2018 and 2019 of $100,000 per year and made capital expenditures in both years of $45,000 per year. The company's stock price in 2018 was $10 and $12 in 2019. The industry average earnings multiple for the industry was 10 in 2019 and the free cash flow and sales multiples were 20 and 2, respectively. The company is publicly owned and has 1,050,000 shares of outstanding stock at the end of 2019. The industry average ratios for Jackson's industry were as follows in the most recent year.
Exhibit A: Industry Ratios for Jackson Manufacturing
$\begin{array}{lc}\text { Accounts Receivable Turnover } & 11.10 \\\text { Inventory Turnover } & 11.30 \\\text { Current Ratio } & 2.80 \\\text { Quick Ratio } & 2.00 \\\text { Cash Flow from Operations Ratio } & 1.20 \\\text { Free Cash Flow Ratio } & 1.10 \\\text { Gross Margin Percentage } & 30.0 \% \\\text { Return on Assets (Net Book Value) } & 20.0 \% \\\text { Return on Equity } & 30.0 \%\end{array}$ Required:
1. Calculate the ratios In Exhibit A for Jackson Company for 2019, group them by category (liquidity, profitability) and develop a brief overview for the liquidity and profitability of Jackson Manufacturing at the end of 2019.
2. Complete a Business Valuation for Jackson Manufacturing based on 2019 financial statement information.

Identify the implications of social stigma and discrimination associated with mental illness.

Comprehend the characteristics and differentiation between various mood and anxiety disorders.

Appreciate the relevance of epidemiology in the study of psychological disorders.

Understand the role and impact of personal and societal reactions to mental illness.

---

Definitions:

Consulting Company

A business that provides expert advice to other organizations or individuals in a professional field.

Developing Contacts

The process of building and maintaining relationships with people who could be helpful professionally or personally.

Informal Mentoring

A casual, non-structured mentoring relationship focusing on the mentee's growth and learning through the mentor's experiences and advice.

Develops Spontaneously

Refers to the natural or unplanned emergence of patterns, structures, or behaviors without external guidance or direct action.