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 600,000 shares of common stock were outstanding. The interest rate on the bonds, which were sold at their face value, was 10%. The income tax rate was 40% and the dividend per share of common stock was $0.40 this year. The market value of the companys common stock at the end of the year was $21. All of the companys sales are on account.
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,120 | $ | 1,330 | ||
Accounts receivable, net | 9,700 | 7,500 | ||||
Inventory | 12,800 | 10,700 | ||||
Prepaid expenses | 620 | 560 | ||||
Total current assets | 24,240 | 20,090 | ||||
Property and equipment: | ||||||
Land | 9,500 | 9,500 | ||||
Buildings and equipment, net | 51,166 | 41,408 | ||||
Total property and equipment | 60,666 | 50,908 | ||||
Total assets | $ | 84,906 | $ | 70,998 | ||
Liabilities and Stockholders' Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 20,400 | $ | 17,900 | ||
Accrued liabilities | 1,060 | 800 | ||||
Notes payable, short term | 0 | 120 | ||||
Total current liabilities | 21,460 | 18,820 | ||||
Long-term liabilities: | ||||||
Bonds payable | 9,200 | 9,200 | ||||
Total liabilities | 30,660 | 28,020 | ||||
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 | 48,246 | 36,978 | ||||
Total stockholders' equity | 54,246 | 42,978 | ||||
Total liabilities and stockholders' equity | $ | 84,906 | $ | 70,998 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||||||||||||||||
This Year | Last Year | |||||||||||||||
Sales | $ | 73,000 | $ | 64,000 | ||||||||||||
Cost of goods sold | 35,000 | 36,000 | ||||||||||||||
Gross margin | 38,000 | 28,000 | ||||||||||||||
Selling and administrative expenses: | ||||||||||||||||
Selling expenses | 10,600 | 10,100 | ||||||||||||||
Administrative expenses | 7,300 | 6,500 | ||||||||||||||
Total selling and administrative expenses | 17,900 | 16,600 | ||||||||||||||
Net operating income | 20,100 | 11,400 | ||||||||||||||
Interest expense | 920 | 920 | ||||||||||||||
Net income before taxes | 19,180 | 10,480 | ||||||||||||||
Income taxes | 7,672 | 4,192 | ||||||||||||||
Net income | 11,508 | 6,288 | ||||||||||||||
Dividends to common stockholders | 240 | 750 | ||||||||||||||
Net income added to retained earnings | 11,268 | 5,538 | ||||||||||||||
Beginning retained earnings | 36,978 | 31,440 | ||||||||||||||
Ending retained earnings | $ | 48,246 | $ | 36,978 | ||||||||||||
|
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