JD Campbell and Associates is considering an investment in the common stock of a chain of retail department stores. He has narrowed his choice to two retail companies, Heckle Corporation and Jeckle Corporation, whose income statements and balance sheets follow. HECKLE CO. INCOME STATMENT FOR THE PERIOD ENDING DEC. 31, 2013 NET SALE: $12,560,000 COSTS and Expenses: 6,142,000 Selling Expenses: 4,822,600 ADMIN EXPENSES: 986,000 TOTAL COsts and Expenses: 11,950,600 Income Before income taxes: 415,400 Income taxes expense: 200,000 Net income: 215,400 Earnings per Share: ? JECKEL CO. INCOME STATEMENT FOR THE PERIOD ENDING DEC. 31, 2013 NET SALE: $25,210,000 COSTS and Expenses: 14,834,000 Selling Expenses: 7,108,200 ADMIN EXPENSES: 2,434,000 TOTAL COsts and Expenses: 24,376,200 Income Before income taxes: 605,800 Income taxes expense: 300,000 Net income: 305,800 Earnings per Share: ? BALANCE SHEET/DEC. 31, 2013 FOR: HECKLE CO. ASSETS CASH: $80,000 MArketable Securities at cost: 203,400 Accounts Receivable, Net: 552,800 Inventory: 629800 Prepaid Expenses: 54, 400 Pro, plant, & equipment, Net: 2,913, 600 Intangibles and other assets: 553, 200 Total Assets: $4,987,200 Liabilities and Stockholder's Equity Accounts payable: $344,000 Notes Payable: 150,000 Income Taxes Payable: 50,200 Bonds Payable: 2,000,000 Common Stock $20 par: 1,000,000 Paid in Capital: 609,800 Retained Earnings: 833,200 Total Liabilities and SE: $4,987,200 BALANCE SHEET FOR: JECKEL CO. ASSETS CASH: $192,400 MArketable Securities at cost: 84,600 Accounts Receivable, Net: 985,400 Inventory: 1,253,400 Prepaid Expenses: 114,000 Pro, plant, & equipment, Net: 6,552,000 Intangibles and other assets: 144,800 Total Assets: 9,326,600 LIABILITIES AND STOCKHOLDER'S EQUITY Accounts payable: $572,600 Notes Payable: 400,000 Income Taxes Payable: 73,400 Bonds Payable: 2,000,000 Common Stock $20 par: 600,000 Paid in Capital: 3,568,600 Retained Earnings: 2,112,000 Total Liabilities and SE: 9,326,600 During the year, HECKEL paid a total of $50,000 in dividends. The market price per share of it's stock is currently $60. In comparison, JECKEL paid a totalt of $114,000 in dividends, and the current market price of it's tock is $76 per share. HECKEL had net cash flow from operations of $271,500 and net capital expenditures of $625,000. JECKEL had net cash flow from operations of $492,500 and net capital expenditures of $1,050,000. Information for prior years is not readily available. Assume that all notes payable are current liabilities and all bonds payable are long term liabiliies and that there is no change in inventory. Conduct a comprehensive ratio analysis of each company, using all available information. Compare the results. Round to one decimal place and consider changes of 0.1 or less to be indeterminate. 1) Prepare an Operating Asset Management Analysis by calculating for each company the : a) current ratio d) days sales uncollected g) payables turnover b) quick ratio e) inventory turnover h) days payable c) receivables turnover f) days inventory on hand i) financing period 2) Prepare a Profitability And Total Asset Management Analysis by calculating for each company the: a) profit margin b) asset turnover c) return on assets 3) Prepare a Financial Risk Analysis by calculating for each company the: a)debt to equity ratio b) return on equity c) investing coverage ratio 4) Prepare a Liquidity Analysis by calculating for each company the cash flow yield a) Cash flows to sales b) Cash flows to assets c) Free cash flows 5) Prepare An Analysis Of Market Strength by calculating for each company the: a) price/earnings ratio b) dividend yield