Question
Using the tables below, conduct a complete ratio analysis of the Bartlett Company for the years 2018 and 2019. You should assess the firm's liquidity,
Using the tables below, conduct a complete ratio analysis of the Bartlett Company for the years 2018 and 2019. You should assess the firm's liquidity, activity, debt, and profitability ratios. Highlight any particularly positive or negative developments that you uncover when comparing ratios from 2018 and 2019.
Bartlett Company Income Statements
For the years ended December 31
2019 2018
Sales revenue 3,100 2,580
Less: Cost of goods sold 2,086 1,707
Gross profits 1,014 873
Less: Operating expenses
Selling expense 95 110
General and administrative expenses 198 181
Other operating expenses 36 36
Depreciation expense 243 224
Total operating expense 572 551
Operating profits 442 322
Less: Interest expense 104 87
Net profits before taxes 338 235
Less: Taxes 94 68
Net profits after taxes 244 167
Less: Preferred stock dividiends 10 10
Earnings available for common stockholders 234 157
Earnings per share (EPS) 3.07 2.06
Dividend per share (DPS) 1.29 0.75
Bartlett Company Balance Sheets
2019 2018
Assets
Cash 365 288
Marketable securities 65 50
Accounts receivable 503 360
Inventories 295 298
Total current assets 1,228 996
Land and buildings 2,078 1,907
Machinery and equipment 1,861 1,693
Furniture and fixtures 357 315
Vehicles 277 315
Other (includes financial leases) 97 104
Total gross fixed assets (at cost) 4,670 4,334
Less: Accumulated depreciation 2,295 2,059
Net fixed assets 2,375 2,275
Total assets 3,603 3,271
Liabilities and Stockholders' Equity
Accounts payable 385 270
Notes payable 83 103
Accruals 160 114
Total current liabilities 628 487
Long-term debt (includes financial leases) 1,011 961
Total liabilities 1,639 1,448
Preferred stock: cumulative 5%, $100 par
2,000 shares authorized and issued 200 200
Common stock: $2.50 par, 100,000 shares
authorized, shares issued and outstanding in
2019: 76,262 in 2018: 76,244 195 195
Paid-in capital in excess of par on common stock 426 421
Retained earnings 1,143 1,007
Total stockholders' equity 1,964 1,823
Total liabilities and stockholders' equity 3,603 3,271
Bartlett Company Statement of Retained Earnings ($000) for the year ended December 31, 2019
Retained earnings balance (January 1, 2019) $1,007
Plus: Net profits after taxes (for 2019) 244
Less: Cash dividends (paid during 2019)
Preferred stock 10
Common stock 98
Total dividends paid 108
Retained earnings balance (December 31, 2019) 1,143
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