Question
Problem 12-88B (Algorithmic) Using Common Size Statements Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff
-
Problem 12-88B (Algorithmic) Using Common Size Statements
Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff has experienced significant growth in recent years. The following data are available for Groff:
Groff Graphics Company Consolidated Income Statement (In thousands) Year ended December 31, 2019 2018 2017 Sales $55,722 $42,893 $35,526 Cost of goods sold 32,936 25,682 21,721 Gross margin $22,786 $17,211 $13,805 Other income, net 397 439 421 $23,183 $17,650 $14,226 Costs and Expenses: Selling and administrative $17,857 $14,665 $12,754 Interest 1,356 863 622 Total costs and expenses $19,213 $15,528 $13,376 Income before income taxes $ 3,970 $ 2,122 $ 850 Provision for income taxes 885 746 623 Net income $ 3,085 $ 1,376 $ 227
Groff Graphics Company Consolidated Balance Sheets (In thousands) December 31, ASSETS 2019 2018 2017 Current assets: Cash $372 $301 $245 Accounts receivable 4,798 3,546 3,369 Inventories 5,673 4,521 3,389 Total current assets $10,843 $8,368 $7,003 Property, plant and equipment (net) 4,912 3,541 2,937 Other assets 592 592 552 Total assets $16,347 $12,501 $10,492 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Short-term notes payable $4,314 $1,731 $463 Accounts payable 1,256 987 783 Total current liabilities $5,570 $2,718 $1,246 Long-term debt 3,241 3,234 3,266 Total liabilities $8,811 $5,952 $4,512 Common stock & additional paid-in capital $4,367 $4,598 $4,725 Retained earnings 3,169 1,951 1,255 Total stockholders' equity $7,536 $6,549 $5,980 Total liabilities and stockholders' equity $16,347 $12,501 $10,492
Required:
1. Calculate how much Groff's sales, net income, and assets have grown during these 3 years. Round your answers to the nearest whole percent.
Sales % Net income % Assets %
2. Explain how Groff has financed the increase in assets.
Groff financed its asset growth through
- an increase in retained earnings and a decrease in current liabilities.
- an increase in retained earnings and an increase in current liabilities.
- an increase in retained earnings and an increase in expenses.
3. Conceptual Connection: Is Groff's liquidity is adequate?
- Yes
- No
4. Conceptual Connection: Why is interest expense growing?
- Because retained earnings is increasing.
- Because short-term notes payable is increasing.
- Because accounts payable is increasing.
5. If Groff's sales grow by 25% in 2020, what would you expect net income to be? Round your answer to the nearest dollar. Use your answer in the following calculations. $
6. If Groff's assets must grow by 25% to support the 25% sales increase and if 50% of net income is paid in dividends, how much capital must Groff raise in 2020? Round your answer to the nearest cent. $
Problem 12-88B (Algorithmic) Using Common Size Statements
Groff Graphics Company owns and operates a small chain of sportswear stores located near colleges and universities. Groff has experienced significant growth in recent years. The following data are available for Groff:
Groff Graphics Company | ||||||
Consolidated Income Statement | ||||||
(In thousands) | ||||||
Year ended December 31, | ||||||
2019 | 2018 | 2017 | ||||
Sales | $55,722 | $42,893 | $35,526 | |||
Cost of goods sold | 32,936 | 25,682 | 21,721 | |||
Gross margin | $22,786 | $17,211 | $13,805 | |||
Other income, net | 397 | 439 | 421 | |||
$23,183 | $17,650 | $14,226 | ||||
Costs and Expenses: | ||||||
Selling and administrative | $17,857 | $14,665 | $12,754 | |||
Interest | 1,356 | 863 | 622 | |||
Total costs and expenses | $19,213 | $15,528 | $13,376 | |||
Income before income taxes | $ 3,970 | $ 2,122 | $ 850 | |||
Provision for income taxes | 885 | 746 | 623 | |||
Net income | $ 3,085 | $ 1,376 | $ 227 |
Groff Graphics Company | ||||||
Consolidated Balance Sheets | ||||||
(In thousands) | ||||||
December 31, | ||||||
ASSETS | 2019 | 2018 | 2017 | |||
Current assets: | ||||||
Cash | $372 | $301 | $245 | |||
Accounts receivable | 4,798 | 3,546 | 3,369 | |||
Inventories | 5,673 | 4,521 | 3,389 | |||
Total current assets | $10,843 | $8,368 | $7,003 | |||
Property, plant and equipment (net) | 4,912 | 3,541 | 2,937 | |||
Other assets | 592 | 592 | 552 | |||
Total assets | $16,347 | $12,501 | $10,492 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current liabilities: | ||||||
Short-term notes payable | $4,314 | $1,731 | $463 | |||
Accounts payable | 1,256 | 987 | 783 | |||
Total current liabilities | $5,570 | $2,718 | $1,246 | |||
Long-term debt | 3,241 | 3,234 | 3,266 | |||
Total liabilities | $8,811 | $5,952 | $4,512 | |||
Common stock & additional paid-in capital | $4,367 | $4,598 | $4,725 | |||
Retained earnings | 3,169 | 1,951 | 1,255 | |||
Total stockholders' equity | $7,536 | $6,549 | $5,980 | |||
Total liabilities and stockholders' equity | $16,347 | $12,501 | $10,492 |
Required:
1. Calculate how much Groff's sales, net income, and assets have grown during these 3 years. Round your answers to the nearest whole percent.
Sales | % |
Net income | % |
Assets | % |
2. Explain how Groff has financed the increase in assets.
Groff financed its asset growth through
- an increase in retained earnings and a decrease in current liabilities.
- an increase in retained earnings and an increase in current liabilities.
- an increase in retained earnings and an increase in expenses.
3. Conceptual Connection: Is Groff's liquidity is adequate?
- Yes
- No
4. Conceptual Connection: Why is interest expense growing?
- Because retained earnings is increasing.
- Because short-term notes payable is increasing.
- Because accounts payable is increasing.
5. If Groff's sales grow by 25% in 2020, what would you expect net income to be? Round your answer to the nearest dollar. Use your answer in the following calculations. $
6. If Groff's assets must grow by 25% to support the 25% sales increase and if 50% of net income is paid in dividends, how much capital must Groff raise in 2020? Round your answer to the nearest cent. $
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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