Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Auditing Text And Cases

Authors: W. Robert Knechel, Knechel

1st Edition

0538819340, 9780538819343

More Books

Students also viewed these Accounting questions