Question
Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff has experienced significant growth in recent years.
Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff has experienced significant growth in recent years. The following data are available forGroff:
Groff Graphics Company | ||||||
Consolidated Income Statement | ||||||
(In thousands) | ||||||
Year ended December 31, | ||||||
2013 | 2012 | 2011 | ||||
Sales | $53,322 | $42,893 | $35,526 | |||
Cost of goods sold | 32,936 | 25,682 | 21,721 | |||
Gross margin | $20,386 | $17,211 | $13,805 | |||
Other income, net | 397 | 439 | 421 | |||
$20,783 | $17,650 | $14,226 | ||||
Costs and Expenses: | ||||||
Selling and administrative | $17,857 | $14,665 | $12,754 | |||
Interest | 1,356 | 863 | 622 | |||
Total costs and expenses | $19,213 | $15,528 | $13,376 | |||
Income before income taxes | $ 1,570 | $ 2,122 | $ 850 | |||
Provision for income taxes | 885 | 746 | 623 | |||
Net income | $ 685 | $ 1,376 | $ 227 |
Groff Graphics Company | ||||||
Consolidated Balance Sheets | ||||||
(In thousands) | ||||||
December 31, | ||||||
ASSETS | 2013 | 2012 | 2011 | |||
Current assets: | ||||||
Cash | $ | 372 | $ | 301 | $ | 245 |
Accounts receivable | 4,798 | 3,546 | 3,369 | |||
Inventories | 5,673 | 4,521 | 3,389 | |||
Total current assets | $ | 10,843 | $ | 8,368 | $ | 7,003 |
Property, plant and equipment (net) | 4,912 | 3,541 | 2,937 | |||
Other assets | 592 | 592 | 552 | |||
Total assets | $16,347 | $12,501 | $10,492 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current liabilities: | ||||||
Short-term notes payable | $ | 4,314 | $ | 1,731 | $ | 463 |
Accounts payable | 1,256 | 987 | 783 | |||
Total current liabilities | $ | 5,570 | $ | 2,718 | $ | 1,246 |
Long-term debt | 3,241 | 3,234 | 3,266 | |||
Total liabilities | $ | 8,811 | $ | 5,952 | $ | 4,512 |
Common stock & additional paid-in capital | $ | 4,367 | $ | 4,598 | $ | 4,725 |
Retained earnings | 3,169 | 1,951 | 1,255 | |||
Total stockholders' equity | $ | 7,536 | $ | 6,549 | $ | 5,980 |
Total liabilities and stockholders' equity | $ | 16,347 | $ | 12,501 | $ | 10,492 |
Required:
1. Calculate how much Groff's sales, net income, and assets have grown during these 3 years. Round your answers to the nearest whole percent.
Sales | ___________________% |
Net income | ___________________% |
Assets | ___________________% |
2. How has Groff financed its asset growth? Enter "a", "b", or "c".
a) increase in retained earnings and a decrease in current liabilities.
b) increase in retained earnings and an increase in current liabilities.
c) increase in retained earnings and in increase in expenses.
3. Is Groff's liquidity is adequate? (yes/no)___________________
4. Why is interest expense growing? Enter "a", "b", or "c".
a) Because retained earnings is increasing.
b) Because short-term notes payable in increasings.
c) Because accounts payable is increasing.
Item 6
5. If Groff's sales grow by 25% in 2014, what would you expect net income to be? Round your answer to the nearest dollar. Use your answer in the following calculations. $___________________
6. If Groff's assets must grow by 25% to support the 25% sales increase and if 50% of net income is paid in dividends, how much capital must Groff raise in 2014? Round your answer to the nearest cent.
$___________________
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