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 $ 628,857 $ 652,585 $ 666,016
Royalties from licensing agreement 6,602 8,139 6,700
Domestic franchise revenues 3,980 2,884 2,957
International franchise revenues 3,003 2,158 2,521
Total revenues 642,442 665,766 678,194
Costs and expenses:
Food, beverage and paper supplies 149,532 154,981 165,726
Labor 237,333 247,750 247,476
Direct operating and occupancy 142,820 142,373 140,567
Cost of sales 529,685 545,104 553,769
General and administrative 50,811 49,611 51,842
Depreciation and amortization 37,126 40,301 40,499
Pre-opening costs 3,349 1,883 4,678
Loss on impairment of property and equipment 18,902 23,341 13,536
Store closure costs 1,748 559 1,233
Litigation, settlement and other costs 8,879 1,649 936
Total costs and expenses 650,500 662,448 666,493
Operating (loss)/income (8,058 ) 3,318 12,581
Interest expense, net (24 ) (784) (1,444
(Loss)/income before income tax (benefit)/provision (8,082 ) 2,534 11,137
Income tax (benefit)/provision (5,359 ) (2,131) 2,595
Net (loss)/income $ (2,723 ) $ 4,665 $ 8,542
Net (loss)/income per common share:
Basic $ (0.06 ) $ 0.19 $ 0.34
Diluted $ (0.06 ) $ 0.19 $ 0.34
Weighted average shares used in calculating net (loss)/income per common share:
Basic 24,688 24,464 25,393
Diluted 24,688 24,343 25,411

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 $ 14,301 $ 23,264
Other receivables 12,594 12,941
Inventories 6,307 6,357
Current deferred tax asset, net 8,585 7,476
Prepaid rent 291 5,757
Other prepaid expenses 2,758 2,231
Total current assets 44,836 58,026
Property and equipment, net 242,246 256,216
Noncurrent deferred tax asset, net 22,501 25,411
Goodwill 4,702 4,822
Other intangibles, net 5,037 4,914
Other assets 8,713 7,309
Total assets $ 328,035 $ 356,698
Liabilities and stockholders equity
Current liabilities:
Accounts payable $ 17,555 $ 11,663
Accrued compensation and benefits 23,793 23,601
Accrued rent 21,024 20,087
Deferred rent credits 4,298 4,145
Other accrued liabilities 14,090 11,715
Gift card liability 14,817 21,040
Store closure reserve 74 346
Total current liabilities 95,651 92,597
Long-term debt --- 22,700
Other liabilities 9,966 8,528
Deferred rent credits, net of current portion 33,577 32,878
Income taxes payable, net of current portion 327 9,925
Commitments and contingencies - -
Stockholders equity:
Common stock$0.01 par value, 80,040,000 shares authorized, 26,600,000 and 26,200,000 shares issued and outstanding at end of Year 3, and Year 2, respectively 266 262
Additional paid-in capital 175,563 174,400
Retained earnings 12,685 15,408
Total stockholders equity 188,514 190,070
Total liabilities and stockholders equity $ 328,035 $ 356,698

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 $1.20. (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.)

image text in transcribed

a. C. d. e. f. Return on equity Net profit margin Inventory turnover Current ratio Quick ratio Debt-to-equity ratio Price/earnings ratio g

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

Intermediate Accounting Volume 1

Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield

17th Edition

1119613698, 978-1119613695

More Books

Students also viewed these Accounting questions