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 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.)

image text in transcribed

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

blur-text-image

Get Instant Access with AI-Powered Solutions

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

Step: 2

blur-text-image

Step: 3

blur-text-image

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

Advanced Accounting

Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik

10th edition

0-07-794127-6, 978-0-07-79412, 978-0077431808

Students also viewed these Accounting questions