Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The financial statements for Laineys Famous Pizza are below. Laineys operates more than 250 locations in 30 states and 11 countries. LAINEYS FAMOUS PIZZA, INCOPRORATED

The financial statements for Laineys Famous Pizza are below. Laineys operates more than 250 locations in 30 states and 11 countries.

LAINEYS FAMOUS PIZZA, INCOPRORATED AND SUBSIDIARIES
Consolidated Statements of Operations
(amounts in thousands, except for per share data)
Year 3 Year 2 Year 1
Revenues:
Restaurant sales $ 671,806 $ 652,385 $ 665,816
Royalties from licensing agreement 6,162 7,939 6,640
Domestic franchise revenues 3,140 2,784 2,857
International franchise revenues 2,443 2,118 2,321
Total revenues 683,551 665,226 677,634
Costs and expenses:
Food, beverage, and paper supplies 162,732 154,581 165,626
Labor 251,133 247,550 247,376
Direct operating and occupancy 146,420 142,173 140,467
Cost of sales 560,285 544,304 553,469
General and administrative 50,771 50,201 51,742
Depreciation and amortization 37,046 40,241 40,399
Pre-opening costs 3,309 1,863 4,578
Loss on impairment of property and equipment 18,742 23,141 13,436
Store closure costs 1,748 549 1,133
Litigation, settlement, and other costs 8,799 1,629 836
Total costs and expenses 680,700 661,928 665,593
Operating income 2,851 3,298 12,481
Interest expense, net 20 786 1,384
Income before income tax 2,831 2,512 11,097
Income tax (benefit)/provision (5,599) (2,111) 2,495
Net income $ 8,430 $ 4,623 $ 8,602
Net income per common share:
Basic $ 0.34 $ 0.19 $ 0.34
Diluted $ 0.34 $ 0.19 $ 0.34
Weighted average shares used in calculating net income per common share:
Basic 24,588 24,264 25,293
Diluted 24,588 24,243 25,311
LAINEYS FAMOUS PIZZA, INCORPORATED AND SUBSIDIARIES
Consolidated Balance Sheets
(in thousands, except for share data)
Year 3 Year 2
Assets
Current assets:
Cash and cash equivalents $ 21,290 $ 22,344
Receivables 12,094 12,741
Inventories 6,067 5,957
Current deferred tax asset, net 8,405 7,276
Prepaid rent 261 5,357
Other prepaid expenses 2,638 2,131
Total current assets 50,755 55,806
Property and equipment, net 250,846 255,816
Noncurrent deferred tax asset, net 22,301 25,211
Goodwill 4,662 4,722
Other intangibles, net 4,937 4,814
Other assets 8,513 7,109
Total assets $ 342,014 $ 353,478
Liabilities and stockholders equity
Current liabilities:
Accounts payable $ 17,315 $ 11,463
Accrued compensation and benefits 23,533 23,401
Accrued rent 20,724 19,687
Deferred rent credits 4,178 3,945
Other accrued liabilities 13,890 11,315
Gift card liability 14,697 20,840
Store closure reserve 64 336
Total current liabilities 94,401 90,987
Long-term debt - 22,500
Other liabilities 9,926 8,128
Deferred rent credits, net of current portion 33,377 32,678
Income taxes payable, net of current portion 323 9,525
Commitments and contingencies - -
Stockholders equity:
Common stock$0.01 par value, 80,000,000 shares authorized, 25,600,000 and 25,200,000 shares issued and outstanding at end of Year 3, and Year 2, respectively 256 252
Additional paid-in capital 180,093 174,200
Retained earnings 23,638 15,208
Total stockholders equity 203,987 189,660
Total liabilities and stockholders equity $ 342,014 $ 353,478

Required:

1. Compute the following ratios for Year 3 using information from the companys financial statements. Assume a market price per share of $1.16.

Note: Round your answers to 2 decimal places. Enter percentage answers rounded to 2 decimal places (i.e. 0.1234 should be entered as 12.34).

image text in transcribed

Required: 1. Compute the following ratios for Year 3 using information from the company's financial statements. Assume a market price per share of $1.16. Note: Round your answers to 2 decimal places. Enter percentage answers rounded to 2 decimal places (i.e. 0.1234 should be entered as 12.34)

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

Intermediate Accounting

Authors: James D. Stice, Earl K. Stice, Fred Skousen

16th Edition

324376375, 0324375743I, 978-0324376371, 9780324375749, 978-0324312140

More Books

Students also viewed these Accounting questions