Question
BBCC Income Statement for 2018 and 2019 (thousand dollars) 2018 2019 Sales $40,909 $45,000 Cost of Goods Sold $20,909 $23,000 Gross Profit $20,000 $22,000 Selling
BBCC Income Statement for 2018 and 2019 (thousand dollars)
2018 | 2019 | |
Sales | $40,909 | $45,000 |
Cost of Goods Sold | $20,909 | $23,000 |
Gross Profit | $20,000 | $22,000 |
Selling and Administrative Expenses | $11,818 | $13,000 |
Depreciation Expense | $2,000 | $3,000 |
Operating Income (EBIT) | $6,182 | $6,000 |
Interest Expense | $400 | $412 |
Earnings before Taxes (EBT) | $5,782 | $5,588 |
Income Taxes (@ 40%) | $2,313 | $2,235 |
Net Income (NI) | $3,469 | $3,353 |
Dividends Paid (@ 21.86%) | $758 | $733 |
BBCC Balance Sheet as of End of 2018 and 2019 (thousand dollars)
2018 | 2019 | |
Assets: | ||
Cash | $2,000 | $1,800 |
Accounts Receivable (net) | $6,000 | $7,600 |
Inventory | $5,000 | $5,220 |
Plant and Equipment (gross) | $26,000 | $31,000 |
Less: Accumulated Depreciation | $10,000 | $13,000 |
Plant and Equipment (net) | $16,000 | $18,000 |
Land | $1,000 | $1,000 |
Liabilities: | ||
Accounts Payable | $2,000 | $2,600 |
Notes Payable | $3,000 | $3,300 |
Accrued Expenses | $3,000 | $3,100 |
Bonds Payable | $4,000 | $4,000 |
Stockholders Equity: | ||
Common Stock | $4,000 | $4,000 |
Retained Earnings | $14,000 | $16,620 |
You are the loan officer at QIB responsible for determining whether BBCCs business is strong enough to be able to repay the loan. To do so, accomplish the following:
1. Calculate the following profitability ratios for 2018 and 2019, compare with the industry averages shown in parentheses, and indicate if the company is doing better or worse than the industry and whether the performance is improving or deteriorating in 2019 as compared to 2018.
a. Gross profit margin (50 percent)
b. Operating profit margin (15 percent)
c. Net profit margin (8 percent)
d. Return on assets (10 percent)
e. Return on equity (20 percent)
f. Current ratio (1.5)
g. Quick ratio (1.0)
h. Debt to total asset ratio (0.5)
i. Times interest earned (25)
j. Average collection period (45 days)
k. Inventory turnover (8)
l. Total asset turnover (1.6)
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