Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Kansas Pizza Pantry opened its first restaurant in Lawrence, Kansas in 1985. Almost immediately after the first location opened, it expanded from Kansas Pizza Pantry

Kansas Pizza Pantry opened its first restaurant in Lawrence, Kansas in 1985. Almost immediately after the first location opened, it expanded from Kansas Pizza Pantry to more than 250 locations in more than 30 states and 11 countries. Kansas Pizza Pantry completed an initial public offering in August 2000. Several years ago, Silver Capital completed the acquisition of Kansas Pizza Pantry and, as a result of the acquisition, the company's common stock is no longer publicly traded.

KANSAS PIZZA PANTRY, INC., AND SUBSIDIARIES Consolidated Statements of Operations (amounts in thousands, except for per share data)
Year 3 Year 2 Year 1
Revenues:
Restaurant sales $ 628,777 $ 653,385 $ 666,816
Royalties from licensing agreement 7,562 8,939 6,940
Domestic franchise revenues 5,740 3,284 3,357
International franchise revenues 4,203 2,318 3,321
Total revenues 646,282 667,926 680,434
Costs and expenses:
Food, beverage and paper supplies 151,132 156,581 166,126
Labor 237,733 248,550 247,876
Direct operating and occupancy 143,620 143,173 140,967
Cost of sales 532,485 548,304 554,969
General and administrative 50,971 47,251 52,242
Depreciation and amortization 37,366 40,541 40,899
Pre-opening costs 3,509 1,963 5,078
Loss on impairment of property and equipment 19,302 24,141 13,936
Store closure costs 1,828 599 1,633
Litigation, settlement and other costs 9,119 1,729 1,336
Total costs and expenses 654,580 664,528 670,093
Operating (loss)/income (8,298 ) 3,398 12,981
Interest expense, net (40 ) (776) (1,684
(Loss)/income before income tax (benefit)/provision (8,338 ) 2,622 11,297
Income tax (benefit)/provision (4,399 ) (2,211) 2,995
Net (loss)/income $ (3,939 ) $ 4,833 $ 8,302
Net (loss)/income per common share:
Basic $ (0.14 ) $ 0.19 $ 0.34
Diluted $ (0.14 ) $ 0.19 $ 0.34
Weighted average shares used in calculating net (loss)/income per common share:
Basic 25,088 25,264 25,793
Diluted 25,088 24,743 25,811

KANSAS PIZZA PANTRY, INC., AND SUBSIDIARIES Consolidated Balance Sheets (in thousands, except for share data)
Year 3 Year 2
Assets
Current assets:
Cash and cash equivalents $ 3,861 $ 26,944
Other receivables 14,594 13,741
Inventories 7,267 7,957
Current deferred tax asset, net 9,305 8,276
Prepaid rent 411 7,357
Other prepaid expenses 3,238 2,631
Total current assets 38,676 66,906
Property and equipment, net 243,846 257,816
Noncurrent deferred tax asset, net 23,301 26,211
Goodwill 4,862 5,222
Other intangibles, net 5,437 5,314
Other assets 9,513 8,109
Total assets $ 325,635 $ 369,578
Liabilities and stockholders equity
Current liabilities:
Accounts payable $ 18,515 $ 12,463
Accrued compensation and benefits 24,833 24,401
Accrued rent 22,224 21,687
Deferred rent credits 4,778 4,945
Other accrued liabilities 14,890 13,315
Gift card liability 15,297 21,840
Store closure reserve 114 386
Total current liabilities 100,651 99,037
Long-term debt --- 23,500
Other liabilities 10,126 10,128
Deferred rent credits, net of current portion 34,377 33,678
Income taxes payable, net of current portion 343 11,525
Commitments and contingencies - -
Stockholders equity:
Common stock$0.01 par value, 80,120,000 shares authorized, 30,600,000 and 30,200,000 shares issued and outstanding at end of Year 3, and Year 2, respectively 306 302
Additional paid-in capital 167,563 175,200
Retained earnings 12,269 16,208
Total stockholders equity 180,138 191,710
Total liabilities and stockholders equity $ 325,635 $ 369,578

Required: 1. Compute the following ratios for Year 3 using information from the company annual report that was issued before Kansas Pizza Pantry was acquired. Assume a market price per share of $1.61. (Round your answers to 2 decimal places. Enter percentage answers rounded to 2 decimal places (i.e. 0.1234 should be entered as 12.34). Negative amounts should be indicated by a minus sign.)

a. return on equity (%)

b. Net profit margin (%)

c. Inventory turnover

d. Current ratio

e. Quick ratio

f. Debt-to-equity ratio

g. Price/earnings ratio

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored 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

Introduction to Managerial Accounting

Authors: Peter Brewer, Ray Garrison, Eric Noreen

7th edition

978-1259675539, 125967553X, 978-1259594168, 1259594165, 78025796, 978-0078025792

More Books

Students also viewed these Accounting questions

Question

Graph one period of each function. y = 4 cos x

Answered: 1 week ago