Question
Grammy is considering purchasing Warehouse Distribution, Inc., a small- to medium-sized warehouse distributor in Nashville, Tennessee. She wants a national distribution system to deliver product
Grammy is considering purchasing Warehouse Distribution, Inc., a small- to medium-sized warehouse distributor in Nashville, Tennessee. She wants a national distribution system to deliver product to grocery stores and gas station mini-marts. Warehouse Distribution, Inc., has the capability to operate in all 50 states. Grammy sent you to meet with the owners and report back to the board of directors whether or not an acquisition should be approved. She has two primary concerns that you must satisfy before being willing to move forward. First, is the company financially viable? Second, does Warehouse Distribution operate with biblical principles? You know the owners are active in their local church, but you need to know how that impacts their business. Financial information for Warehouse Distribution, Inc., for both years is shown below, where all the numbers, except for per-share data, are shown in $ thousands. 1. Using what you learned in this chapter and Chapter 3, prepare a financial analysis of Warehouse Distribution, Inc., comparing the firms financial performance between the two years. In addition to the financial information included in the case, the companys chief financial officer, Mike Smith, has estimated the companys average cost of capital for all its financing to be 10.5%. 2. Based on your analysis would you recommend doing business with Warehouse Distribution, Inc., based on their financial strength? Support your recommendation because the board will want to know why. 3. What three questions will you ask the executive leaders of Warehouse Distribution, Inc. to evaluate whether or not they operate the company based on biblical principles? 4. What answers of theirs would give you confidence that they do operate Warehouse Distribution on biblical principles?
Warehouse Distribution Inc. (in thousands)
| 2012 | 2013 |
ASSETS |
|
|
Cash | $300 | $495 |
Accounts receivable | 700 | 915 |
Inventories | 600 | 780 |
Other current assets | 125 | 160 |
Total current assets | $1,725 | $2,350 |
Gross fixed assets | $4,650 | $4,950 |
Accumulated depreciation | (1,700) | (2,200) |
Net fixed assets | $2,950 | $2,750 |
Total assets | $4,675 | $5,100 |
LIABILITIES (DEBT) AND EQUITY |
|
|
Accounts payable | $400 | $640 |
Short-term notes payable | 250 | 300 |
Total current liabilities | $650 | $940 |
Long-term debt | 1,250 | 1.325 |
Total liabilities | $1,900 | $2,265 |
Common equity: |
|
|
Common stock | $1,100 | $1,100 |
Retained earnings | 1,675 | 1,735 |
Total common equity | $2,775 | $2,835 |
Total liabilities and equity | $4,675 | $5,100 |
Warehouse Distribution, Inc., Income Statements (in thousands)
| 2012 | 2013 |
Sales | $ 5,700 | $ 5,400 |
Cost of goods sold | (3,700) | (3,600) |
Gross Profits | $ 2,000 | $ 1,800 |
Operating expenses: |
|
|
Selling and G & A expenses | (820) | (780) |
Depreciation expenses | (340) | (500) |
Total operating expenses | $ (1,160) | $( 1,280) |
Operating profits | $ 840 | $ 520 |
Interest expense | (200) | (275) |
Earnings before taxes (taxable income) | $ 640 | $ 245 |
Income taxes | (230) | (65) |
Net Income | $ 410 | $ 180 |
Additional information: |
|
|
Number of common shares outstanding | 150 | 150 |
Dividends paid to stockholders | $120 | $120 |
Market price per share
| $36 | $18
|
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