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 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 the year was $22. All of the companys sales are on account.
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,250 | $ | 1,360 | ||
Accounts receivable, net | 9,800 | 7,500 | ||||
Inventory | 13,800 | 11,000 | ||||
Prepaid expenses | 740 | 640 | ||||
Total current assets | 25,590 | 20,500 | ||||
Property and equipment: | ||||||
Land | 9,600 | 9,600 | ||||
Buildings and equipment, net | 45,736 | 38,863 | ||||
Total property and equipment | 55,336 | 48,463 | ||||
Total assets | $ | 80,926 | $ | 68,963 | ||
Liabilities and Stockholders' Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 18,700 | $ | 17,900 | ||
Accrued liabilities | 910 | 730 | ||||
Notes payable, short term | 150 | 150 | ||||
Total current liabilities | 19,760 | 18,780 | ||||
Long-term liabilities: | ||||||
Bonds payable | 9,200 | 9,200 | ||||
Total liabilities | 28,960 | 27,980 | ||||
Stockholders' equity: | ||||||
Common stock | 700 | 700 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 4,700 | 4,700 | ||||
Retained earnings | 47,266 | 36,283 | ||||
Total stockholders' equity | 51,966 | 40,983 | ||||
Total liabilities and stockholders' equity | $ | 80,926 | $ | 68,963 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||||||
This Year | Last Year | |||||
Sales | $ | 73,000 | $ | 65,000 | ||
Cost of goods sold | 35,000 | 37,000 | ||||
Gross margin | 38,000 | 28,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 11,000 | 10,700 | ||||
Administrative expenses | 6,900 | 6,100 | ||||
Total selling and administrative expenses | 17,900 | 16,800 | ||||
Net operating income | 20,100 | 11,200 | ||||
Interest expense | 920 | 920 | ||||
Net income before taxes | 19,180 | 10,280 | ||||
Income taxes | 7,672 | 4,112 | ||||
Net income | 11,508 | 6,168 | ||||
Dividends to common stockholders | 525 | 525 | ||||
Net income added to retained earnings | 10,983 | 5,643 | ||||
Beginning retained earnings | 36,283 | 30,640 | ||||
Ending retained earnings | $ | 47,266 | $ | 36,283 | ||
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.)
A comparative income statement is given below for McKenzie Sales, Ltd., of Toronto: Last Year $5,578,400 3,511,500 2,066,900 Mckenzie Sales, Ltd. Comparative Income Statement This Year Sales $7,340,000 Cost of goods sold 4,700,000 Gross margin 2,640,000 Selling and administrative expenses: Selling expenses 1,375,000 Administrative expenses 708,000 Total expenses 2,083,000 Net operating income 557,000 Interest expense 106,000 Net income before taxes $ 451,000 1,074,000 611,000 1,685,000 381,900 93,000 $ 288,900 Members of the company's board of directors are surprised to see that net income increased by only $162,100 when sales increased by $1,761,600. Required: 1. Express each year's income statement in common-size percentages. (Round your percentage answers to 1 decimal place (i.e., 0.1234 should be entered as 12.3).) This Year Last Year % % % % % % Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expenses Administrative expenses Total selling and administrative expenses Net operating income Interest expense Net income before taxes % % % % % % % % % %
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