Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Kepler Company Comparative Balance Sheet This Year Last Year Assets Current assets: Cash $50,000 $100,000 Accounts receivable, net 300,000 150,000 Inventory 600,000 400,000 Prepaid expenses

Kepler Company
Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $50,000 $100,000
Accounts receivable, net 300,000 150,000
Inventory 600,000 400,000
Prepaid expenses 25,000 30,000
Total current assets $975,000 $680,000
Property and equipment, net 125,000 150,000
Total assets $1,100,000 $830,000
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $400,000 $290,000
Short-term notes payable 200,000 60,000
Total current liabilities $600,000 $350,000
Long-term bonds payable, 12% 100,000 150,000
Total liabilities $700,000 $500,000
Stockholders' equity:
Common stock (100,000 shares) $200,000 $200,000
Retained earnings 200,000 130,000
Total liabilities and stockholders' equity $1,100,000 $830,000
* for the current and last year, the market price per share of common stock is $2.98
** for last year, assets and equity were the same at the beginning and end of the year
Kepler Company
Comparative Income Statements
This Year Last Year
Sales $950,000 $900,000
Less: Cost of goods sold 500,000 490,000
Gross margin $450,000 $410,000
Less: Selling and administrative expenses 275,000 260,000
Operating income $175,000 $150,000
Less: Interest expense 12,000 18,000
Income before taxes $163,000 $132,000
Less: Income taxes 65,200 52,800
Net income $97,800 $79,200
Less: Dividends 27,800 19,200
Net income, retained $70,000 $60,000

Suppose you are advising on the purchase of Kepler Company, a firm specializing in the manufacture of office supplies. To be able to assess the financial capabilities of the company, you have been given the company's financial statements for the two most recent years, which are shown in this Google spreadsheetLinks to an external site.

Complete the following financial statements analysis: Note: Round all percentages to one decimal place.

Conduct a horizontal analysis with the following: Compute the percentage change for each item in the balance sheet and income statement. Describe any significant trends.

Conduct a vertical analysis with the following: Express each item in the asset section of the balance sheet as a percentage of total assets for each year. Express each item in the liabilities and equity section of the balance sheet as a percentage of total liabilities and equity for each year. Express each item in the income statement as a percentage of sales for each year. Discuss any significant findings.

Identify which approach horizontal or vertical you believe provides the best analysis related to whether or not the purchase should occur. Defend your answer.

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

Government and Not-for-Profit Accounting Concepts and Practices

Authors: Michael H. Granof, Saleha B. Khumawala, Thad D. Calabrese, Daniel L. Smith

8th edition

1119495814, 1119495857, 1119495819, 9781119495819 , 978-1119495857

More Books

Students also viewed these Accounting questions

Question

The quality of the proposed ideas

Answered: 1 week ago

Question

The number of new ideas that emerge

Answered: 1 week ago