Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Assets 2018 2017 Cash $ 72,000 $ 65,000 Accounts receivable 439,000 328,000 Inventories 894,000 813,000 Total current assets $ 1,405,000 $ 1,206,000 Land and building
Assets | 2018 | 2017 | ||
Cash | $ 72,000 | $ 65,000 | ||
Accounts receivable | 439,000 | 328,000 | ||
Inventories | 894,000 | 813,000 | ||
Total current assets | $ 1,405,000 | $ 1,206,000 | ||
Land and building | 238,000 | 271,000 | ||
Machinery | 132,000 | 133,000 | ||
Other fixed assets | 61,000 | 57,000 | ||
Total assets | $ 1,836,000 | $ 1,667,000 | ||
Liabilities and equity | ||||
Accounts payable | $ 80,000 | $ 72,708 | ||
Accrued liabilities | 45,010 | 40,880 | ||
Notes payable | 476,990 | 457,912 | ||
Total current liabilities | $ 602,000 | $ 571,500 | ||
Long-term debt | 404,290 | 258,898 | ||
Common stock | 575,000 | 575,000 | ||
Retained earnings | 254,710 | 261,602 | ||
Total liabilities and equity | $ 1,836,000 | $ 1,667,000 | ||
Tampa Corporation's December 31 Income Statements | ||||
2018 | 2017 | |||
Sales | $ 4,240,000 | $ 3,635,000 | ||
Cost of goods sold | 3,680,000 | 2,980,000 | ||
Gross operating profit | $ 560,000 | $ 655,000 | ||
General admin. and selling expenses | 303,320 | 297,550 | ||
Depreciation | 159,000 | 154,500 | ||
EBIT | $ 97,680 | $ 202,950 | ||
Interest | 67,000 | 43,000 | ||
EBT | $ 30,680 | $ 159,950 | ||
Taxes (40%) | 12,272 | 63,980 | ||
Net income | $ 18,408 | $ 95,970 | ||
Per-Share Data | 2018 | 2017 | ||
EPS | $0.80 | $4.17 | ||
Cash dividends | $1.10 | $0.95 | ||
Market price (average) | $12.34 | $23.57 | ||
P/E ratio | 15.42 | 5.65 | ||
Number of shares outstanding | 23,000 | 23,000 |
Ratio Analysis | 2018 | 2017 | Industry Avga | |||
Liquidity | ||||||
Current ratio | ? | ? | 2.7 | |||
Asset Management | ||||||
Inventory turnoverb | ? | ? | 7.0 | |||
Days sales outstandingc | ? | ? | 32 | |||
Fixed assets turnoverb | ? | ? | 13.0 | |||
Total assets turnoverb | ? | ? | 2.6 | |||
Profitability | ||||||
Return on assets | ? | ? | 9.1% | |||
Return on equity | ? | ? | 18.2% | |||
Return on invested capital | ? | ? | 14.5% | |||
Profit margin | ? | ? | 3.5% | |||
Debt Management | ||||||
Debt-to-capital ratiod | ? | ? | 50.0% | |||
Market Value | ||||||
P/E ratio | ? | ? | 6.0 | |||
M/B ratio | ? | ? | 1.5 | |||
a Industry average ratios have been constant for the past 4 years. | ||||||
b Based on year-end balance sheet figures. | ||||||
c Calculation is based on a 365-day year. | ||||||
d Measured as (Short-term debt + Long-term debt)/(Short-term debt + Long-term debt + Common equity). |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started