Answered step by step
Verified Expert Solution
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 700,000 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 $23. All of the companys sales are on account.
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||
This Year | Last Year | |
---|---|---|
Assets | ||
Current assets: | ||
Cash | $ 1,080 | $ 1,320 |
Accounts receivable, net | 10,700 | 7,900 |
Inventory | 13,100 | 11,300 |
Prepaid expenses | 700 | 560 |
Total current assets | 25,580 | 21,080 |
Property and equipment: | ||
Land | 10,500 | 10,500 |
Buildings and equipment, net | 41,095 | 37,185 |
Total property and equipment | 51,595 | 47,685 |
Total assets | $ 77,175 | $ 68,765 |
Liabilities and Stockholders' Equity | ||
Current liabilities: | ||
Accounts payable | $ 20,500 | $ 18,200 |
Accrued liabilities | 940 | 770 |
Notes payable, short term | 0 | 200 |
Total current liabilities | 21,440 | 19,170 |
Long-term liabilities: | ||
Bonds payable | 10,000 | 10,000 |
Total liabilities | 31,440 | 29,170 |
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 | 39,735 | 33,595 |
Total stockholders' equity | 45,735 | 39,595 |
Total liabilities and stockholders' equity | $ 77,175 | $ 68,765 |
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||
This Year | Last Year | |
---|---|---|
Sales | $ 70,000 | $ 65,000 |
Cost of goods sold | 40,000 | 42,000 |
Gross margin | 30,000 | 23,000 |
Selling and administrative expenses: | ||
Selling expenses | 11,400 | 10,400 |
Administrative expenses | 6,900 | 6,300 |
Total selling and administrative expenses | 18,300 | 16,700 |
Net operating income | 11,700 | 6,300 |
Interest expense | 1,000 | 1,000 |
Net income before taxes | 10,700 | 5,300 |
Income taxes | 4,280 | 2,120 |
Net income | 6,420 | 3,180 |
Dividends to common stockholders | 280 | 525 |
Net income added to retained earnings | 6,140 | 2,655 |
Beginning retained earnings | 33,595 | 30,940 |
Ending retained earnings | $ 39,735 | $ 33,595 |
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