Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

More Books

Students also viewed these Accounting questions

Question

Is conflict always unhealthy? Why or why not? (Objective 4)

Answered: 1 week ago