You have just been hired as a loan officer at San Diego State Bank. Your supervisor has given you a file containing a request from Mobile Company, a manufacturer of auto components, for a $1,000,000 five-year loan. Financial statement data on the company for the last two years are given below:

Mobile Company
Comparative Balance Sheet
	This Year		Last Year
Assets
Current assets:
Cash	$	267,400	$	342,100
Marketable securities		0		117,000
Accounts receivable, net		940,000		643,000
Inventory		1,357,000		757,000
Prepaid expenses		101,200		86,200
Total current assets		2,665,600		1,945,300
Plant and equipment, net		3,453,800		3,109,400
Total assets	$	6,119,400	$	5,054,700
Liabilities and Stockholders Equity
Liabilities:
Current liabilities	$	1,278,800	$	764,400
Bonds payable		1,316,000		1,116,000
Total liabilities		2,594,800		1,880,400
Stockholders' equity:
Preferred stock, 8%, $30 par value		600,000		600,000
Common stock, $40 par value		2,000,000		2,000,000
Retained earnings		924,600		574,300
Total stockholders' equity		3,524,600		3,174,300
Total liabilities and stockholders' equity	$	6,119,400	$	5,054,700

Mobile Company
Comparative Income Statement and Reconciliation
	This Year		Last Year
Sales	$	5,508,000	$	4,328,000
Cost of goods sold		4,124,000		3,214,000
Gross margin		1,384,000		1,114,000
Selling and administrative expenses		548,000		528,000
Net operating income		836,000		586,000
Interest expense		137,000		117,000
Net income before taxes		699,000		469,000
Income taxes (30%)		209,700		140,700
Net income		489,300		328,300
Dividends paid:
Preferred stock		48,000		48,000
Common stock		91,000		67,000
Total dividends paid		139,000		115,000
Net income retained		350,300		213,300
Retained earnings, beginning of year		574,300		361,000
Retained earnings, end of year	$	924,600	$	574,300

Loretta Young, who just two years ago was appointed president of Mobile Company, admits that the company has been inconsistent in its performance over the past several years. But Young argues that the company has its costs under control and is now experiencing strong sales growth, as evidenced by the more than 27% increase in sales over the last year. Young also argues that investors have recognized the improving situation at Mobile Company, as shown by the jump in the price of its common stock from $42.00 per share last year to $54.00 per share this year. Young believes that with strong leadership and with the modernized equipment that the $1,000,000 loan will enable the company to buy, profits will be even stronger in the future.

Anxious to impress your supervisor, you decide to generate all the information you can about the company. You determine that the following ratios are typical of companies in Mobiles industry:

Current ratio	2.3
Acid-test ratio	1.2
Average collection period	31	days
Average sale period	60	days
Return on assets	9.5	%
Debt-to-equity ratio	0.65
Times interest earned	5.7
Price-earnings ratio	10

Required:

1.	You decide first to assess the rate of return that the company is generating. Compute the following for both this year and last year:

a.	The return on total assets. (Total assets at the beginning of last year were $4,396,000.) (Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3.) Return on total assets: This year_______% Last year_______%
b.	The return on common stockholders equity. (Stockholders' equity at the beginning of last year totaled $4,519,185. There has been no change in preferred or common stock over the last two years.) (Do not round your intermediate calculations. Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3.) Return on common stockholders equity: This year_____% Last year_____%

c.	Is the companys financial leverage positive or negative? This Year______ Last Year____

2.	You decide next to assess the well-being of the common stockholders. For both this year and last year, compute:

a.	The earnings per share. (Round your answers to 2 decimal places.)

Earnings per share: This Year_______ Last Year______

b.	The dividend yield ratio for common stock. (Round your intermediate calculations to 2 decimal places and and your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3.)
	Dividend yield ratio: This Year______ Last Year_______

c.

The dividend payout ratio for common stock. (Round your intermediate calculations to 2 decimal places and your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3.)

Dividend payout ratio: This Year______ Last Year_______

d.	The price-earnings ratio. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

Price earning ratio: Time______ Time_______

e.	The book value per share of common stock. (Round your answers to 2 decimal places.)
f.	The gross margin percentage. (Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3.)

3.	You decide, finally, to assess creditor ratios to determine both short-term and long-term debt paying ability. For both this year and last year, compute:

a.	Working capital.

b.	The current ratio. (Round your answers to 2 decimal places.)
c.	The acid-test ratio. (Round your answers to 2 decimal places.)
d.	The average collection period. (The accounts receivable at the beginning of last year totaled $520,000.) (Use 365 days in a year. Do not round intermediate calculations. Round your final answers to the nearest whole number.)
e.	The average sale period. (The inventory at the beginning of last year totaled $650,000.) (Use 365 days in a year. Round your intermediate calculations to 2 decimal and final answers to the nearest whole number.)

f.

The debt-to-equity ratio. (Round your answers to 2 decimal places.)

g.	The times interest earned. (Round your answers to 1 decimal place.)