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 500,000 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 $25. All of the companys sales are on account.
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||
This Year | Last Year | |
---|---|---|
Assets | ||
Current assets: | ||
Cash | $ 1,260 | $ 1,400 |
Accounts receivable, net | 10,700 | 8,000 |
Inventory | 13,000 | 12,600 |
Prepaid expenses | 620 | 580 |
Total current assets | 25,580 | 22,580 |
Property and equipment: | ||
Land | 10,000 | 10,000 |
Buildings and equipment, net | 38,608 | 35,244 |
Total property and equipment | 48,608 | 45,244 |
Total assets | $ 74,188 | $ 67,824 |
Liabilities and Stockholders' Equity | ||
Current liabilities: | ||
Accounts payable | $ 19,600 | $ 17,900 |
Accrued liabilities | 960 | 880 |
Notes payable, short term | 0 | 130 |
Total current liabilities | 20,560 | 18,910 |
Long-term liabilities: | ||
Bonds payable | 8,100 | 8,100 |
Total liabilities | 28,660 | 27,010 |
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 | 39,528 | 34,814 |
Total stockholders' equity | 45,528 | 40,814 |
Total liabilities and stockholders' equity | $ 74,188 | $ 67,824 |
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||
This Year | Last Year | |
---|---|---|
Sales | $ 68,000 | $ 64,000 |
Cost of goods sold | 41,000 | 39,000 |
Gross margin | 27,000 | 25,000 |
Selling and administrative expenses: | ||
Selling expenses | 10,900 | 10,200 |
Administrative expenses | 7,100 | 6,700 |
Total selling and administrative expenses | 18,000 | 16,900 |
Net operating income | 9,000 | 8,100 |
Interest expense | 810 | 810 |
Net income before taxes | 8,190 | 7,290 |
Income taxes | 3,276 | 2,916 |
Net income | 4,914 | 4,374 |
Dividends to common stockholders | 200 | 500 |
Net income added to retained earnings | 4,714 | 3,874 |
Beginning retained earnings | 34,814 | 30,940 |
Ending retained earnings | $ 39,528 | $ 34,814 |
Required:
Compute the following financial ratios for this year:
1. Times interest earned ratio.
2. Debt-to-equity ratio.
3. Equity multiplier.
(For all requirements, round your answers to 2 decimal places.)
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