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 | $23,000 | $18,100 |
Accounts receivable (net) | 41,000 | 23,400 |
Inventory | 107,000 | 74,000 |
Prepaid expenses | 3,500 | 5,000 |
Plant and other assets (net) | 465,500 | 429,500 |
Total Assets | $640,000 | $550,000 |
Liabilities and Stockholders' Equity | ||
Current liabilities | $74,000 | $43,000 |
9% Bonds payable | 191,500 | 154,000 |
8% Preferred stock, $50 Par Value | 64,000 | 64,000 |
Common stock, $10 Par Value | 227,000 | 227,000 |
Retained earnings | 83,500 | 62,000 |
Total Liabilities and Stockholders' Equity | $640,000 | $550,000 |
VEGA COMPANY Income Statements (Thousands of Dollars) | ||
---|---|---|
2013 | 2012 | |
Sales revenue | $842,000 | $699,500 |
Cost of goods sold | 554,000 | 476,000 |
Gross profit on sales | 288,000 | 223,500 |
Selling and administrative expenses | 233,000 | 176,000 |
Income before interest expense and income taxes | 55,000 | 47,500 |
Interest expense | 18,800 | 15,500 |
Income before income taxes | 36,200 | 32,000 |
Income tax expense | 14,100 | 12,600 |
Net income | $22,100 | $19,400 |
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. 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 | % |
Round answers to one decimal place.
Income Statements | ||||
---|---|---|---|---|
Year Ended 2013 | Common- Size | Year Ended 2012 | Common- Size | |
Sales revenue | $842,000 | Answer | $699,500 | Answer |
Cost of goods sold | 554,000 | Answer | 476,000 | Answer |
Gross profit on sales | 288,000 | Answer | 223,500 | Answer |
Selling and administrative expenses | 233,000 | Answer | 176,000 | Answer |
Income before interest expense and income taxes | 55,000 | Answer | 47,500 | Answer |
Interest expense | 18,800 | Answer | 15,500 | Answer |
Income before income taxes | 36,200 | Answer | 32,000 | Answer |
Income tax expense | 14,100 | Answer | 12,600 | Answer |
Net income | $22,100 | Answer | $19,400 | 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