Question
Mike Sanders is considering the purchase of Kepler Company, a firm specializing in the manufacture of office supplies. To be able to assess the financial
Mike Sanders is considering 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, Mike has been given the company's financial statements for the 2 most recent years.
Kepler Company | ||||
Comparative Balance Sheets | ||||
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 |
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 |
Required:
Note: Round all answers to two decimal places.
1. Compute the following for each year:
This Year | Last Year | |
a. The times-interest-earned ratio | ___________ times | ___________ times |
b. The debt ratio | ___________ | ___________ |
2. CONCEPTUAL CONNECTION: Does Kepler have too much debt? What other information would help in answering this question?
There appears to be good income coverage of interest. The debt ratio is over 50%, but whether this is good or bad depends to some extent on what is normal for the firms industry. The fact that the proportion of debt has increased is certainly a negative factor. Knowing the industrial statistics would help in the assessment.
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