You have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the company's financial statements, including comparing Lydex's performance to its major competitors. The company's financial statements for the last two years are as follows: Lydex Company Comparative Balance Sheet This Year Last Year $ 1,050,000 Assets Current assets Cash Marketable securities Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets Liabilities and Stockholders' Equity Liabilities: Current liabilities Note payable, 10% Total liabilities Stockholders' equity Common stock, $70 par value Retained earnings Total stockholders' equity 3,060,000 3,400, eee 240,000 7,750,000 9,700,000 $ 17,458,888 $ 1,290,000 300,000 2,160,000 2,400,000 220,000 6,370,000 9,140,000 $ 15,518, eee $4,400, eee 3,720, eae 8,120,000 $ 3,160, eee 3, 120,000 6,280, eee 7,000,000 2,330,00 9,330,00 7,000,000 2,230,000 9,230,eee ;* RELreu eating Total stockholders' equity Total liabilities and stockholders' equity 9,33e, eee $ 17,450,000 4,400, DUO 9, 230,000 $ 15,510, eee Lydex Company Comparative Income Statement and Reconciliation This Year Last Year Sales (all on account) $ 15,950,000 $14,480,000 Cost of goods sold 12,760,000 10,860,000 Gross margin 3,190,000 3,628,800 Selling and administrative expenses 1,918,eee 1,640,000 Net operating income 1,272,800 1,980,000 Interest expense 372,000 312,000 Net income before taxes 900,eee 1,668, eee Income taxes (30%) 270.000 508,400 Net income 630,000 1,167,600 Common dividends 530, eee 583,800 Net income retained 1ee, eee 583,800 Beginning retained earnings 2,23e, eee 1,646, 200 Ending retained earnings $ 2,330,000 $ 2,230,000 To begin your assignment you gather the following financial data and ratios that are typical of companies in Lydex Company's industry Current ratio Acid-test ratio Average collection period Average sale period Return on assets Debt-to-equity ratio Times interest earned ratio Price-earnings ratio 2.3 1.2 32 days 60 days 8.7% 0.7 5.9 10 Problem 16-15 Part 1 (Algo) Required: 1. You decide first to assess the company's performance in terms of debt management and profitability Compute the following for both this year and last year (Round your "Percentage" answers to 1 decimal place and other answers to 2 decimal places.) a. The times interest earned ratio b. The debt-to-equity ratio. C. The gross margin percentage d. The return on total assets (Total assets at the beginning of last year were $13,160,000) Required information Trey HyperLeilage, d. The return on total assets. (Total assets at the beginning of last year were $13,160,000) e. The return on equity (Stockholders' equity at the beginning of last year totaled $8,646,200. There has been no change in common stock over the last two years.) f. Is the company's financial leverage positive or negative? This Year Last Year % a. The times interest earned ratio b. The debt-to-equity ratio c. The gross margin percentage d. The return on total assets e. The return on equity 1. Is the company's financial leverage positive or negative? % % % % % Problem 16-15 Part 2 (Algo) 2. You decide next to assess the company's stock market performance. Assume that Lydex's stock price at the end of this year is $112 per share and that at the end of last year it was $80. For both this year and last year, compute (Round your "Percentage" answers to 1 decimal place and other intermediate and final answers to 2 decimal places.) a. The earnings per share 6. The dividend yield ratio c. The dividend payout ratio d. The price-earnings ratio e. The book value per share of common stock This Year Last Year 9 a. The earnings per share b. The dividend yield ratio The dividend payout ratio d. The price-carrings ratio e. The book value per share of common stock Problem 16-15 Part 3 (Algo) 3. You decide, finally, to assess the company's liquidity and asset management. For both this year and last year, compute: a. Working capital. b. The current ratio (Round your final answers to 2 decimal places.) c. The acid-test ratio (Round your final answers to 2 decimal places.) a. The average collection period (The accounts receivable at the beginning of last year totaled $1,760,000) (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) e. The average sale period. (The inventory at the beginning of last year totaled $2.120,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) f. The operating cycle (Round your intermediate calculations and final answers to 2 decimal place.) 9. The total asset turnover (The total assets at the beginning of last year totaled $13,160,000) (Round your final answers to 2 decimal places.) This Year Last Year a. Working capital b. The current ratio The acid-test ratio ht Check my wor Required information c. The acid-test ratio (Round your final answers to 2 decimal places.) d. The average collection period (The accounts receivable at the beginning of last year totaled $1,760,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) e. The average sale period. (The inventory at the beginning of last year totaled $2,120,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) 4. The operating cycle (Round your intermediate calculations and final answers to 2 decimal place.) g. The total asset turnover (The total assets at the beginning of last year totaled $13,160,000) (Round your final answers to 2 decimal places.) This Year Last Year a. Working capital b. The current ratio G. The acid-test ratio d. The average collection period o. The average sale period The operating cycle The total asset turnover days days days days days days