Question
Ratios from Comparative and Common-Size Data Consider the following financial statements for Waverly Company. During 2013, management obtained additional bond financing to enlarge its production
Ratios from Comparative and Common-Size Data Consider the following financial statements for Waverly Company. During 2013, management obtained additional bond financing to enlarge its production facilities. The company faced higher production costs during the year for such things as fuel, materials, and freight. Because of temporary government price controls, a planned price increase on products was delayed several months. As a holder of both common and preferred stock, you decide to analyze the financial statements:
WAVERLY COMPANY Balance Sheets (Thousands of Dollars) | ||
---|---|---|
Dec. 31, 2013 | Dec. 31, 2012 | |
Assets | ||
Cash and cash equivalents | $20,000 | $14,000 |
Accounts receivable (net) | 57,000 | 45,000 |
Inventory | 122,000 | 107,000 |
Prepaid expenses | 20,000 | 14,000 |
Plant and other assets (net) | 471,000 | 411,000 |
Total Assets | $690,000 | $591,000 |
Liabilities and Stockholders' Equity | ||
Current liabilities | $92,000 | $84,000 |
10% Bonds payable | 227,000 | 162,000 |
9% Preferred stock, $50 Par Value | 77,000 | 77,000 |
Common stock, $10 Par Value | 200,000 | 200,000 |
Retained earnings | 94,000 | 68,000 |
Total Liabilities and Stockholders' Equity | $690,000 | $591,000 |
WAVERLY COMPANY Income Statements (Thousands of Dollars) | ||
---|---|---|
2013 | 2012 | |
Sales revenue | $822,000 | $680,000 |
Cost of goods sold | 543,200 | 435,920 |
Gross profit on sales | 278,800 | 244,080 |
Selling and administrative expenses | 171,400 | 149,200 |
Income before interest expense and income taxes | 107,400 | 94,880 |
Interest expense | 24,500 | 18,000 |
Income before income taxes | 82,900 | 76,880 |
Income tax expense | 22,900 | 21,300 |
Net income | $60,000 | $55,580 |
Other financial data (thousands of dollars) | ||
Cash provided by operating activities | $65,200 | $60,500 |
Preferred stock dividends | 6,750 | 6,750 |
Required a. Calculate the following for each year: current ratio, quick ratio, operating-cash-flow-to-current liabilities ratio (current liabilities were $78,000,000 at January 1, 2012), inventory turnover (inventory was $87,000,000 at January 1, 2012), debt-to-equity ratio, times-interest-earned ratio, return on assets (total assets were $493,000,000 at January 1, 2012), and return on common stockholders' equity (common stockholders' equity was $236,000,000 at January 1, 2012). b. Calculate common-size percentages 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