Ratio Analysis
Need help filling out the chart
Industry 12/31/19 12/31/18 12/31/17 Average PROFITABILITY Gross Profit Margin Operating Profit Margin Net Profit Margin 34.92% 9.38% 5.68% EFFICIENCY 7.1 A/R DOH (not ave a/r) Inventory DOH A/P DOH Asset Turnover N/A N/A N/A N/A 32.0 35.0 1.50 LEVERAGE Debt/Equity LTD/Total Capital Debt/Total Capital Debt/EBITDA Times Interest Earned Fixed Charge Coverage N/A N/A N/A N/A N/A N/A 230.0% 70.0% 72.0% 2.49 3.89 1.97 1.08 Liquidity Current Ratio Quick Ratio Cash Conversion Cycle N/A N/A N/A 0.71 4.1 Returns Return on Equity Return on Assets Return on Capital N/A N/A N/A 34.08% 8.52% 10.22% BluVet, Inc. Income Statement 12 Months Ended (In 000's, except Per Share data) Revenues Cost of Revenues Gross Profit 12/31/2019 $72,217 51,098 21,119 12/31/2018 $71,633 51,291 20,342 12/31/2017 $72,184 51,692 20,492 16,878 16,561 0 SG&A Expenses Equity earnings in Affiliates Gain on sale of business Operating Income 17,543 344 20 3,940 434 4,365 3,464 (88) (71) Interest expense, net Other Income Earnings Before Income Tax Provision (165) 120 3,895 3,376 4,294 Income tax provision 1,445 1,249 1,580 Net Earnings 2,450 2,127 2.714 12/31/2019 12/31/2018 12/31/2017 $2,450 1,283 (120) $2,127 1,166 (In 000's, except Per Share data) Cash Flows from Operating Activities Net earnings Depreciation and amortization Change in fair value of Goodwill Gains on sale of business Deferred income taxes Equity earnings in affiliates Other income adjustments $2,714 1,086 (434) 132 265 148 (344) 217 188 142 394 1,083 (243) (592) (24) Accounts receivable, net Inventories Other current assets Trade accounts payable Accrued expenses and other liabilities Income taxes payable Other non-current assets and liabilities Net cash provided by operating activities (449) 321 18 182 424 103 384 (439) (184) (228) 109 218 102 68 112 4,301 4,431 3,643 Cash Flows from Investing Activities Additions to property and equipment Return of investment in) restricted cash Proceeds from sale of assets Business and intangible asset acquisitions Short-term securities held to maturity Proceeds from sale of business Investment in affiliates and call contracts Other Net cash used for investing activities (1,212) 0 145 (630) (50) 20 (224) (1,550) 191 123 (491) (1,213) (191) 79 (630) 0 442 (45) (4,025) (63) (5,860) (45) (12) (1,525) (1,996) 4,000 (4,300) (615) 486 (1,040) 3,000 0 (1,191) Cash Flows from Financing Activities Proceeds from issuance of long-term debt Payments of long-term debt Stock purchases - key executive Proceeds related to stock purchase plans Cash dividends paid Other miscellaneous Net cash provided by financing activities Net increase in cash and cash equivalents Cash and cash equivalents: beginning of year Cash and cash equivalents: end of year (17) (2,028) 235 (647) 165 (787) (17) (27) (1,496) 809 1,297 $2,106 1,170 (259) 1,556 $1,297 (2,442) (324) 1,880 $1,556
