ALUAA etagers now. tam sed ca the compostoboch Dany and the inde we wereld w you all puble sales well as in imei cuti seccable and como un doring would not be the validity of your list Think about averages and te les posters are noted No calculation are needed Berry Company Blance Sheets December 31, 2018 in Thai TA 5179.000 330.000 na 117 000 sto SO Ten 5000 22230 con 100 sesi Barry Cory coor Year End December 31, 2018 Thusenes! 5107500 1.000 153.000 41500 2392 300 $ 215.000 115 000 20 000 $70,000 www 545.500 10260 SZ7300 5050023 31200 indy P www,..) /**** 15 30 LIN RO 30 70 VIDA 119 e MUU AINALTI3 Valdor Balty computer L. and its industry averages follow. I ne tirm's debt is pncea at par. so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too. Calculate the indicated ratios for Bany. Construct the DuPont equation for both Barry and the industry. Outline Barry's strengths and weaknesses as revealed by your analysis. Suppose Barry had doubled its sales as well as its inventories, accounts receivable, and common equity during 2018. How would that information affect the validity of your ratie analysis? (Hint: Think about averages and the effects of rapid growth on ratios if averages are not used. No calculations are needed.) Barry Computer Company: Balance Sheet as of December 31, 2018 (in Thousands) ash $ 77.500 Accounts payable $129.000 ceivables 336.000 Other current liabilities entories 241 500 Notes payable to bank 84.000 otal current assets $ 655,000 Total current liabilities $330.000 Long-term debt 256.500 292 500 Common equity (36,100 shares) 36.000 al assers 5 947.500 Total liabilities and equily S947.500 117 000 fixed assets assets 5947.500 S 947.500 Total liabilities and equity Barry Computer Company: Income Statement for Year Ended December 31, 2018 (in Thousands) $1,607,500 of goods sold aterials bor at, light, and power cllabor S717.000 453.000 68.000 113.000 41.500 Depreciation s profit ng expenses eral and administrative expenses amnings before interest and taxes (EBIT) ost expense arnings before lates (EBT) Tal and state income taxes (40%) ncome ngs per share per share on December 31, 2018 1.392.500 $ 215.000 115.000 30.000 $ 70.000 24.500 $ 45,500 18.200 $ 27.300 S0.75623 $ 12.00 Barry 98 ht Industry Average 2.0% 1.3x Subo/3304 (655,000 -241500)/330,000 sales outstanding 336,000 0,607,500/ud) 26297-234,6/4,404.11 35 days 1,602,500/ 241,500 lory turnover assets turnover 2/7 SUO 2.70 3.0x Price per share on December 31, 2018 11607, 500/947,500 -20 7.56% Ratio Barry Industry Averag Current asco/730.000 2.0* Quick (655,000 -241,500)/380,000 23 1.3 Days sales outstanding 336,000 0,607,500/sus) 742976 238,000/4,404.11 35 days Inventory turnover 1,607,500/ 241,500 6.7% Total assets turnover 3.0 Proin margin 27, 300/ 1,000, 500 1.10% 1.296 ROA 27,300/ 947,500 2.8790 3.6% ROE 27,300/36/ 9.096 ROIC 45,500C/-/ 7.5% TIE 70,000 avro - 2.86 3.0x Debu Toral capital 47.096 M/B 4. dubna sc4ealerates 4 4.22 PIE Macacies beloved Gear was 17.86 EV/EBITDA 9.14 72.00 mlo 26.0/0.75623 15.89 enthal 361,060/86,101) 12/9999.72 0./2 ALUAA etagers now. tam sed ca the compostoboch Dany and the inde we wereld w you all puble sales well as in imei cuti seccable and como un doring would not be the validity of your list Think about averages and te les posters are noted No calculation are needed Berry Company Blance Sheets December 31, 2018 in Thai TA 5179.000 330.000 na 117 000 sto SO Ten 5000 22230 con 100 sesi Barry Cory coor Year End December 31, 2018 Thusenes! 5107500 1.000 153.000 41500 2392 300 $ 215.000 115 000 20 000 $70,000 www 545.500 10260 SZ7300 5050023 31200 indy P www,..) /**** 15 30 LIN RO 30 70 VIDA 119 e MUU AINALTI3 Valdor Balty computer L. and its industry averages follow. I ne tirm's debt is pncea at par. so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too. Calculate the indicated ratios for Bany. Construct the DuPont equation for both Barry and the industry. Outline Barry's strengths and weaknesses as revealed by your analysis. Suppose Barry had doubled its sales as well as its inventories, accounts receivable, and common equity during 2018. How would that information affect the validity of your ratie analysis? (Hint: Think about averages and the effects of rapid growth on ratios if averages are not used. No calculations are needed.) Barry Computer Company: Balance Sheet as of December 31, 2018 (in Thousands) ash $ 77.500 Accounts payable $129.000 ceivables 336.000 Other current liabilities entories 241 500 Notes payable to bank 84.000 otal current assets $ 655,000 Total current liabilities $330.000 Long-term debt 256.500 292 500 Common equity (36,100 shares) 36.000 al assers 5 947.500 Total liabilities and equily S947.500 117 000 fixed assets assets 5947.500 S 947.500 Total liabilities and equity Barry Computer Company: Income Statement for Year Ended December 31, 2018 (in Thousands) $1,607,500 of goods sold aterials bor at, light, and power cllabor S717.000 453.000 68.000 113.000 41.500 Depreciation s profit ng expenses eral and administrative expenses amnings before interest and taxes (EBIT) ost expense arnings before lates (EBT) Tal and state income taxes (40%) ncome ngs per share per share on December 31, 2018 1.392.500 $ 215.000 115.000 30.000 $ 70.000 24.500 $ 45,500 18.200 $ 27.300 S0.75623 $ 12.00 Barry 98 ht Industry Average 2.0% 1.3x Subo/3304 (655,000 -241500)/330,000 sales outstanding 336,000 0,607,500/ud) 26297-234,6/4,404.11 35 days 1,602,500/ 241,500 lory turnover assets turnover 2/7 SUO 2.70 3.0x Price per share on December 31, 2018 11607, 500/947,500 -20 7.56% Ratio Barry Industry Averag Current asco/730.000 2.0* Quick (655,000 -241,500)/380,000 23 1.3 Days sales outstanding 336,000 0,607,500/sus) 742976 238,000/4,404.11 35 days Inventory turnover 1,607,500/ 241,500 6.7% Total assets turnover 3.0 Proin margin 27, 300/ 1,000, 500 1.10% 1.296 ROA 27,300/ 947,500 2.8790 3.6% ROE 27,300/36/ 9.096 ROIC 45,500C/-/ 7.5% TIE 70,000 avro - 2.86 3.0x Debu Toral capital 47.096 M/B 4. dubna sc4ealerates 4 4.22 PIE Macacies beloved Gear was 17.86 EV/EBITDA 9.14 72.00 mlo 26.0/0.75623 15.89 enthal 361,060/86,101) 12/9999.72 0./2