Question
Ratios from Comparative and Common-Size Data Consider the following financial statements for Vega Company. During the year, management obtained additional bond financing to enlarge its
Ratios from Comparative and Common-Size Data Consider the following financial statements for Vega Company. During the year, management obtained additional bond financing to enlarge its production facilities. The plant addition produced a new high-margin product, which is supposed to improve the average rate of gross profit and return on sales. As a potential investor, you decide to analyze the financial statements:
VEGA COMPANY Balance Sheets (Thousands of Dollars) | ||
---|---|---|
Dec. 31, 2013 | Dec. 31, 2012 | |
Assets | ||
Cash | $21,000 | $16,100 |
Accounts receivable (net) | 39,000 | 21,400 |
Inventory | 105,000 | 72,000 |
Prepaid expenses | 1,500 | 3,000 |
Plant and other assets (net) | 463,500 | 427,500 |
Total Assets | $630,000 | $540,000 |
Liabilities and Stockholders' Equity | ||
Current liabilities | $77,000 | $46,000 |
9% Bonds payable | 188,500 | 151,000 |
8% Preferred stock, $50 Par Value | 61,000 | 61,000 |
Common stock, $10 Par Value | 226,000 | 226,000 |
Retained earnings | 82,500 | 61,000 |
Total Liabilities and Stockholders' Equity | $630,000 | $540,000 |
VEGA COMPANY Income Statements (Thousands of Dollars) | ||
---|---|---|
2013 | 2012 | |
Sales revenue | $841,000 | $698,500 |
Cost of goods sold | 553,000 | 475,000 |
Gross profit on sales | 288,000 | 223,500 |
Selling and administrative expenses | 231,000 | 174,000 |
Income before interest expense and income taxes | 57,000 | 49,500 |
Interest expense | 17,800 | 14,500 |
Income before income taxes | 40,200 | 36,000 |
Income tax expense | 15,100 | 13,600 |
Net income | $26,100 | $23,400 |
Other financial data (thousands of dollars) | ||
Cash provided by operating activities | $30,000 | $25,000 |
Preferred stock dividends | 4,800 | 4,800 |
Required a. Calculate the following for each year: current ratio, quick ratio, operating-cash-flow-to-current liabilities ratio (current liabilities were $42 million at January 1, 2012), inventory turnover (inventory was $68 million at January 1, 2012), debt-to-equity ratio, times-interest-earned ratio, return on assets (total assets were $472 million at January 1, 2012), and return on common stockholders' equity (common stockholders' equity was $266 million at January 1, 2012).
b. Calculate common size percentage for each year's income statement. a. Round answers to two decimal places.
2013 | 2012 | |||
---|---|---|---|---|
Current ratio: | Answer | Answer | ||
Quick ratio: | Answer | Answer | ||
Operating-cash-flow-to-current-liabilities ratio: | Answer | Answer | ||
Inventory turnover: | Answer | Answer | ||
Debt-to-equity ratio: | Answer | Answer | ||
Times-interest-earned ratio: | Answer | Answer | ||
Return on assets: | Answer | % | Answer | % |
Return on common stockholders' equity: | Answer | % | Answer | % |
b. Round answers to one decimal place.
Common-Size Percentages | ||
---|---|---|
2013 | 2012 | |
Sales revenue | Answer% | Answer% |
Cost of goods sold | Answer% | Answer% |
Gross profit on sales | Answer% | Answer% |
Selling and administrative expenses | Answer% | Answer% |
Income before interest expense and income taxes | Answer% | Answer% |
Interest expense | Answer% | Answer% |
Income before income taxes | Answer% | Answer% |
Income tax expense | Answer% | Answer% |
Net income | Answer% | Answer% |
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