Question
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
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