Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Need Answers on 1 and 2 You have j ust been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your

Need Answers on 1 and 2

You have j ust been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the companys financial statements, including comparing Lydexs performance to its major competitors. The companys financial statements for the last two years are as follows:

Lydex Company Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $ 960,000 $ 1,260,000
Marketable securities 0 300,000
Accounts receivable, net 2,700,000 1,800,000
Inventory 3,900,000 2,400,000
Prepaid expenses 240,000 180,000
Total current assets 7,800,000 5,940,000
Plant and equipment, net 9,300,000 8,940,000
Total assets $ 17,100,000 $ 14,880,000
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 3,900,000 $ 2,760,000
Note payable, 10% 3,600,000 3,000,000
Total liabilities 7,500,000 5,760,000
Stockholders' equity:
Common stock, $78 par value 7,800,000 7,800,000
Retained earnings 1,800,000 1,320,000
Total stockholders' equity 9,600,000 9,120,000
Total liabilities and stockholders' equity $ 17,100,000 $ 14,880,000

Lydex Company Comparative Income Statement and Reconciliation
This Year Last Year
Sales (all on account) $ 15,750,000 $ 12,480,000
Cost of goods sold 12,600,000 9,900,000
Gross margin 3,150,000 2,580,000
Selling and administrative expenses 1,590,000 1,560,000

Net operating income 1,560,000 1,020,000
Interest expense 360,000 300,000
Net income before taxes 1,200,000 720,000
Income taxes (30%) 360,000 216,000
Net income 840,000 504,000
Common dividends 360,000 252,000
Net income retained 480,000 252,000
Beginning retained earnings 1,320,000 1,068,000
Ending retained earnings $ 1,800,000 $ 1,320,000

o begin your assigment you gather the following financial data and ratios that are typical of companies in Lydex Companys industry:

Current ratio 2.3
Acid-test ratio 1.2
Average collection period 30 days
Average sale period 60 days
Return on assets 9.5 %
Debt-to-equity ratio 0.65
Times interest earned ratio 5.7
Price-earnings ratio 10

Required:
1.

Present the balance sheet in common-size format. (Round your percentage answers to 1 decimal place (i.e., 0.123 is considered as 12.3.) Due to rounding, figures may not fully reconcile down a column.)

Answer is complete but not entirely correct

Lydex Company
Common-Size Balance Sheets
This Year Last Year
Assets
Current assets:
Cash 5.6 % 8.5 %
Marketable securities 0.0 2.0
Accounts receivable, net 15.8 12.1
Inventory 22.8 16.1
Prepaid expenses 1.4 1.2
Total current assets 45.6 39.9
Plant and equipment, net 54.4 60.1
Total assets 100.0 % 100.0 %
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities 22.8 % 18.6 %
Note payable, 10% 21.1 20.2
Total liabilities 43.9 38.8
Stockholders equity:
Common stock, $78 par value 45.6 52.4
Retained earnings 10.5 8.9
Total stockholders equity 56.1 61.3
Total liabilities and equity 100.0 % 100.1 %

2.

Present the income statement in common-size format down through net income. (Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3. Due to rounding, figures may not fully reconcile down a column.)

Answer is not complete

Lydex Company
Common-Size Income Statements
This Year Last Year
Sales 100.0 % 100.0 %
Cost of goods sold 80.0
Gross margin 20.0
Selling and administrative expenses
Net operating income
Interest expense
Net income before taxes
Income taxes (30%)
Net income % %

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

Financial Accounting

Authors: Belverd E. Needles Jr,, Marian Powers

8th Edition

0618310746, 978-0618310746

More Books

Students also viewed these Accounting questions

Question

List the key components within occupational health and safety.

Answered: 1 week ago

Question

Identify the general types of employment laws in Canada.

Answered: 1 week ago

Question

Describe discrimination and harassment in the workplace.

Answered: 1 week ago