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 600,000 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 $24. 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 $ 1,140 $ 1,240 Accounts receivable, net 10,100 8,300 Inventory 13,500 11,800 Prepaid expenses 600 540 Total current assets 25,340 21,880 Property and equipment: Land 9,700 9,700 Buildings and equipment, net 46,438 37,904 Total property and equipment 56,138 47,604 Total assets $ 81,478 $ 69,484 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 18,700 $ 18,700 Accrued liabilities 950 860 Notes payable, short term 0 300 Total current liabilities 19,650 19,860 Long-term liabilities: Bonds payable 8,600 8,600 Total liabilities 28,250 28,460 Stockholders' equity: Common stock 2,000 2,000 Additional paid-in capital 4,000 4,000 Total paid-in capital 6,000 6,000 Retained earnings 47,228 35,024 Total stockholders' equity 53,228 41,024 Total liabilities and stockholders' equity $ 81,478 $ 69,484 Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) This Year Last Year Sales $ 75,000 $ 65,000 Cost of goods sold 36,000 40,000 Gross margin 39,000 25,000 Selling and administrative expenses: Selling expenses 10,800 10,500 Administrative expenses 6,600 6,500 Total selling and administrative expenses 17,400 17,000 Net operating income 21,600 8,000 Interest expense 860 860 Net income before taxes 20,740 7,140 Income taxes 8,296 2,856 Net income 12,444 4,284 Dividends to common stockholders 240 300 Net income added to retained earnings 12,204 3,984 Beginning retained earnings 35,024 31,040 Ending retained earnings $ 47,228 $ 35,024 Required: Compute the following financial ratios for this year: 1. Times interest earned ratio. 2. Debt-to-equity ratio. 3. Equity multiplier. (For all requirements, round your answers to 2 decimal places.)
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 600,000 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 $24. All of the company’s sales are on account.
Weller Corporation Comparative (dollars in thousands) |
||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,140 | $ | 1,240 | ||
10,100 | 8,300 | |||||
Inventory | 13,500 | 11,800 | ||||
Prepaid expenses | 600 | 540 | ||||
Total current assets | 25,340 | 21,880 | ||||
Property and equipment: | ||||||
Land | 9,700 | 9,700 | ||||
Buildings and equipment, net | 46,438 | 37,904 | ||||
Total property and equipment | 56,138 | 47,604 | ||||
Total assets | $ | 81,478 | $ | 69,484 | ||
Liabilities and |
||||||
Current liabilities: | ||||||
Accounts payable | $ | 18,700 | $ | 18,700 | ||
Accrued liabilities | 950 | 860 | ||||
Notes payable, short term | 0 | 300 | ||||
Total current liabilities | 19,650 | 19,860 | ||||
Long-term liabilities: | ||||||
Bonds payable | 8,600 | 8,600 | ||||
Total liabilities | 28,250 | 28,460 | ||||
Stockholders' equity: | ||||||
Common stock | 2,000 | 2,000 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 6,000 | 6,000 | ||||
47,228 | 35,024 | |||||
Total stockholders' equity | 53,228 | 41,024 | ||||
Total liabilities and stockholders' equity | $ | 81,478 | $ | 69,484 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) |
||||||
This Year | Last Year | |||||
Sales | $ | 75,000 | $ | 65,000 | ||
Cost of goods sold | 36,000 | 40,000 | ||||
Gross margin | 39,000 | 25,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 10,800 | 10,500 | ||||
Administrative expenses | 6,600 | 6,500 | ||||
Total selling and administrative expenses | 17,400 | 17,000 | ||||
Net operating income | 21,600 | 8,000 | ||||
Interest expense | 860 | 860 | ||||
Net income before taxes | 20,740 | 7,140 | ||||
Income taxes | 8,296 | 2,856 | ||||
Net income | 12,444 | 4,284 | ||||
Dividends to common stockholders | 240 | 300 | ||||
Net income added to retained earnings | 12,204 | 3,984 | ||||
Beginning retained earnings | 35,024 | 31,040 | ||||
Ending retained earnings | $ | 47,228 | $ | 35,024 | ||
Required:
Compute the following financial ratios for this year:
1. Times interest earned ratio.
2. Debt-to-equity ratio.
3. Equity multiplier.
(For all requirements, round your answers to 2 decimal places.)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps