Question
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 600,000 shares of common stock were outstanding. The interest rate on the bond payable was 10%, the income tax rate was 40%, and the dividend per share of common stock was $0.75 last year and $0.40 this year. The market value of the companys common stock at the end of this year was $26. All of the companys sales are on account.
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,190 | $ | 1,340 | ||
Accounts receivable, net | 9,700 | 7,900 | ||||
Inventory | 13,600 | 12,000 | ||||
Prepaid expenses | 610 | 590 | ||||
Total current assets | 25,100 | 21,830 | ||||
Property and equipment: | ||||||
Land | 10,200 | 10,200 | ||||
Buildings and equipment, net | 45,232 | 37,866 | ||||
Total property and equipment | 55,432 | 48,066 | ||||
Total assets | $ | 80,532 | $ | 69,896 | ||
Liabilities and Stockholders' Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 19,500 | $ | 18,200 | ||
Accrued liabilities | 920 | 770 | ||||
Notes payable, short term | 170 | 170 | ||||
Total current liabilities | 20,590 | 19,140 | ||||
Long-term liabilities: | ||||||
Bonds payable | 9,400 | 9,400 | ||||
Total liabilities | 29,990 | 28,540 | ||||
Stockholders' equity: | ||||||
Common stock | 600 | 600 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 4,600 | 4,600 | ||||
Retained earnings | 45,942 | 36,756 | ||||
Total stockholders' equity | 50,542 | 41,356 | ||||
Total liabilities and stockholders' equity | $ | 80,532 | $ | 69,896 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||||||
This Year | Last Year | |||||
Sales | $ | 74,000 | $ | 65,000 | ||
Cost of goods sold | 40,000 | 36,000 | ||||
Gross margin | 34,000 | 29,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 10,600 | 10,500 | ||||
Administrative expenses | 6,400 | 6,800 | ||||
Total selling and administrative expenses | 17,000 | 17,300 | ||||
Net operating income | 17,000 | 11,700 | ||||
Interest expense | 940 | 940 | ||||
Net income before taxes | 16,060 | 10,760 | ||||
Income taxes | 6,424 | 4,304 | ||||
Net income | 9,636 | 6,456 | ||||
Dividends to common stockholders | 450 | 240 | ||||
Net income added to retained earnings | 9,186 | 6,216 | ||||
Beginning retained earnings | 36,756 | 30,540 | ||||
Ending retained earnings | $ | 45,942 | $ | 36,756 | ||
Required:
Compute the following financial data and ratios for this year:
1. Working capital. (Enter your answer in thousands.)
2. Current ratio. (Round your answer to 2 decimal places.)
3. Acid-test ratio. (Round your answer to 2 decimal places.)
3
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 600,000 shares of common stock were outstanding. The interest rate on the bond payable was 10%, the income tax rate was 40%, and the dividend per share of common stock was $0.75 last year and $0.40 this year. The market value of the companys common stock at the end of this year was $27. All of the companys sales are on account.
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,190 | $ | 1,360 | ||
Accounts receivable, net | 9,500 | 7,300 | ||||
Inventory | 12,500 | 12,300 | ||||
Prepaid expenses | 630 | 520 | ||||
Total current assets | 23,820 | 21,480 | ||||
Property and equipment: | ||||||
Land | 10,600 | 10,600 | ||||
Buildings and equipment, net | 46,888 | 37,954 | ||||
Total property and equipment | 57,488 | 48,554 | ||||
Total assets | $ | 81,308 | $ | 70,034 | ||
Liabilities and Stockholders' Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 20,400 | $ | 17,500 | ||
Accrued liabilities | 1,070 | 740 | ||||
Notes payable, short term | 0 | 170 | ||||
Total current liabilities | 21,470 | 18,410 | ||||
Long-term liabilities: | ||||||
Bonds payable | 9,100 | 9,100 | ||||
Total liabilities | 30,570 | 27,510 | ||||
Stockholders' equity: | ||||||
Common stock | 2,000 | 2,000 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 6,000 | 6,000 | ||||
Retained earnings | 44,738 | 36,524 | ||||
Total stockholders' equity | 50,738 | 42,524 | ||||
Total liabilities and stockholders' equity | $ | 81,308 | $ | 70,034 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||||||
This Year | Last Year | |||||
Sales | $ | 74,000 | $ | 66,000 | ||
Cost of goods sold | 41,000 | 38,000 | ||||
Gross margin | 33,000 | 28,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 10,700 | 10,700 | ||||
Administrative expenses | 7,300 | 7,000 | ||||
Total selling and administrative expenses | 18,000 | 17,700 | ||||
Net operating income | 15,000 | 10,300 | ||||
Interest expense | 910 | 910 | ||||
Net income before taxes | 14,090 | 9,390 | ||||
Income taxes | 5,636 | 3,756 | ||||
Net income | 8,454 | 5,634 | ||||
Dividends to common stockholders | 240 | 450 | ||||
Net income added to retained earnings | 8,214 | 5,184 | ||||
Beginning retained earnings | 36,524 | 31,340 | ||||
Ending retained earnings | $ | 44,738 | $ | 36,524 | ||
Required:
Compute the following financial ratios for this year:
1. Times interest earned ratio.
2. Debt-to-equity ratio.
3. Equity multiplier.
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