Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Problem 14-16 (Algo) Common-Size Financial Statements [LO14-1] You have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your

Problem 14-16 (Algo) Common-Size Financial Statements [LO14-1]

You have just 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 $ 1,050,000 $ 1,360,000
Marketable securities 0 300,000
Accounts receivable, net 3,060,000 2,160,000
Inventory 3,400,000 2,400,000
Prepaid expenses 240,000 220,000
Total current assets 7,750,000 6,440,000
Plant and equipment, net 9,700,000 9,140,000
Total assets $ 17,450,000 $ 15,580,000
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 4,400,000 $ 3,160,000
Note payable, 10% 3,720,000 3,120,000
Total liabilities 8,120,000 6,280,000
Stockholders' equity:
Common stock, $70 par value 7,000,000 7,000,000
Retained earnings 2,330,000 2,300,000
Total stockholders' equity 9,330,000 9,300,000
Total liabilities and stockholders' equity $ 17,450,000 $ 15,580,000

Lydex Company Comparative Income Statement and Reconciliation
This Year Last Year
Sales (all on account) $ 15,950,000 $ 14,480,000
Cost of goods sold 12,760,000 10,860,000
Gross margin 3,190,000 3,620,000
Selling and administrative expenses 2,018,000 1,640,000
Net operating income 1,172,000 1,980,000
Interest expense 372,000 312,000
Net income before taxes 800,000 1,668,000
Income taxes (30%) 240,000 500,400
Net income 560,000 1,167,600
Common dividends 530,000 583,800
Net income retained 30,000 583,800
Beginning retained earnings 2,300,000 1,716,200
Ending retained earnings $ 2,330,000 $ 2,300,000

To begin your assignment 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 32 days
Average sale period 60 days
Return on assets 8.7%
Debt-to-equity ratio 0.65
Times interest earned ratio 5.9
Price-earnings ratio 10

Required:

1. Present the balance sheet in common-size format.

2. Present the income statement in common-size format down through net income.

  • Required 1
  • Required 2

Present the balance sheet in common-size format. (Round your answers to 1 decimal place. Due to rounding, figures may not fully reconcile down a column.)

Lydex Company
Common-Size Balance Sheets
This Year Last Year
Assets
Current assets:
Cash % %
Marketable securities
Accounts receivable, net
Inventory
Prepaid expenses
Total current assets 0.0 0.0
Plant and equipment, net
Total assets 0.0 % 0.0 %
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities % %
Note payable, 10%
Total liabilities 0.0 0.0
Stockholders equity:
Common stock, $70 par value
Retained earnings
Total stockholders equity 0.0 0.0
Total liabilities and equity 0.0 % 0.0 %

2. Required 2

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

Lydex Company
Common-Size Income Statements
This Year Last Year
Sales % %
Cost of goods sold
Gross margin
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

Managerial Accounting

Authors: Ray Garrison, Eric Noreen, Peter Brewer

15th edition

1259404781, 007802563X, 978-1259404788, 9780078025631, 978-0077522940

More Books

Students also viewed these Accounting questions

Question

What background experience do you have?

Answered: 1 week ago

Question

Explain why employees join unions.

Answered: 1 week ago

Question

Discuss breakdowns in the negotiations process.

Answered: 1 week ago