Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 700,000 shares of common stock were outstanding. The interest rate on the bond payable was 10%, the income tax rate was 40%, and the dividend per share of common stock was $0.75 last year and $0.40 this year. The market value of the company’s common stock at the end of the year was $20. All of the company’s sales are on account. Weller Corporation Comparative Balance Sheet (dollars in thousands) This Year Last Year Assets Current assets: Cash $ 1,100 $ 1,280 Accounts receivable, net 10,700 7,400 Inventory 12,800 10,800 Prepaid expenses 700 530 Total current assets 25,300 20,010 Property and equipment: Land 10,700 10,700 Buildings and equipment, net 49,184 41,192 Total property and equipment 59,884 51,892 Total assets $ 85,184 $ 71,902 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 19,600 $ 17,900 Accrued liabilities 930 900 Notes payable, short term 170 170 Total current liabilities 20,700 18,970 Long-term liabilities: Bonds payable 8,800 8,800 Total liabilities 29,500 27,770 Stockholders' equity: Common stock 700 700 Additional paid-in capital 4,000 4,000 Total paid-in capital 4,700 4,700 Retained earnings 50,984 39,432 Total stockholders' equity 55,684 44,132 Total liabilities and stockholders' equity $ 85,184 $ 71,902 Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) This Year Last Year Sales $ 73,000 $ 65,000 Cost of goods sold 34,000 33,000 Gross margin 39,000 32,000 Selling and administrative expenses: Selling expenses 11,000 10,700 Administrative expenses 6,700 6,100 Total selling and administrative expenses 17,700 16,800 Net operating income 21,300 15,200 Interest expense 880 880 Net income before taxes 20,420 14,320 Income taxes 8,168 5,728 Net income 12,252 8,592 Dividends to common stockholders 700 700 Net income added to retained earnings 11,552 7,892 Beginning retained earnings 39,432 31,540 Ending retained earnings $ 50,984 $ 39,432 Required: Compute the following financial data and ratios for this year: 1. Working capital. (Enter your answer in thousands.) 2. Current ratio. (Round your answer to 2 decimal places.) 3. Acid-test ratio. (Round your answer to 2 decimal places.) 1. Working capital 2. Current ratio 3. Acid-test ratio
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 700,000 shares of common stock were outstanding. The interest rate on the bond payable was 10%, the income tax rate was 40%, and the dividend per share of common stock was $0.75 last year and $0.40 this year. The market value of the company’s common stock at the end of the year was $20. All of the company’s sales are on account.
Weller Corporation Comparative (dollars in thousands) |
||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,100 | $ | 1,280 | ||
10,700 | 7,400 | |||||
Inventory | 12,800 | 10,800 | ||||
Prepaid expenses | 700 | 530 | ||||
Total current assets | 25,300 | 20,010 | ||||
Property and equipment: | ||||||
Land | 10,700 | 10,700 | ||||
Buildings and equipment, net | 49,184 | 41,192 | ||||
Total property and equipment | 59,884 | 51,892 | ||||
Total assets | $ | 85,184 | $ | 71,902 | ||
Liabilities and |
||||||
Current liabilities: | ||||||
Accounts payable | $ | 19,600 | $ | 17,900 | ||
Accrued liabilities | 930 | 900 | ||||
Notes payable, short term | 170 | 170 | ||||
Total current liabilities | 20,700 | 18,970 | ||||
Long-term liabilities: | ||||||
Bonds payable | 8,800 | 8,800 | ||||
Total liabilities | 29,500 | 27,770 | ||||
Stockholders' equity: | ||||||
Common stock | 700 | 700 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 4,700 | 4,700 | ||||
50,984 | 39,432 | |||||
Total stockholders' equity | 55,684 | 44,132 | ||||
Total liabilities and stockholders' equity | $ | 85,184 | $ | 71,902 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) |
||||||
This Year | Last Year | |||||
Sales | $ | 73,000 | $ | 65,000 | ||
Cost of goods sold | 34,000 | 33,000 | ||||
Gross margin | 39,000 | 32,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 11,000 | 10,700 | ||||
Administrative expenses | 6,700 | 6,100 | ||||
Total selling and administrative expenses | 17,700 | 16,800 | ||||
Net operating income | 21,300 | 15,200 | ||||
Interest expense | 880 | 880 | ||||
Net income before taxes | 20,420 | 14,320 | ||||
Income taxes | 8,168 | 5,728 | ||||
Net income | 12,252 | 8,592 | ||||
Dividends to common stockholders | 700 | 700 | ||||
Net income added to retained earnings | 11,552 | 7,892 | ||||
Beginning retained earnings | 39,432 | 31,540 | ||||
Ending retained earnings | $ | 50,984 | $ | 39,432 | ||
Required:
Compute the following financial data and ratios for this year:
1.
2.
3. Acid-test ratio. (Round your answer to 2 decimal places.)
|
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 3 images