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 500,000 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 this year was $23. 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 $ 1,190 $ 1,240 Accounts receivable, net 9,300 6,800 Inventory 13,600 11,200 Prepaid expenses 710 600 Total current assets 24,800 19,840 Property and equipment: Land 10,000 10,000 Buildings and equipment, net 47,103 38,484 Total property and equipment 57,103 48,484 Total assets $ 81,903 $ 68,324 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 18,500 $ 18,900 Accrued liabilities 1,040 720 Notes payable, short term 270 270 Total current liabilities 19,810 19,890 Long-term liabilities: Bonds payable 9,100 9,100 Total liabilities 28,910 28,990 Stockholders' equity: Common stock 500 500 Additional paid-in capital 4,000 4,000 Total paid-in capital 4,500 4,500 Retained earnings 48,493 34,834 Total stockholders' equity 52,993 39,334 Total liabilities and stockholders' equity $ 81,903 $ 68,324 Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) This Year Last Year Sales $ 76,000 $ 65,000 Cost of goods sold 34,000 40,000 Gross margin 42,000 25,000 Selling and administrative expenses: Selling expenses 10,800 10,800 Administrative expenses 6,900 6,300 Total selling and administrative expenses 17,700 17,100 Net operating income 24,300 7,900 Interest expense 910 910 Net income before taxes 23,390 6,990 Income taxes 9,356 2,796 Net income 14,034 4,194 Dividends to common stockholders 375 200 Net income added to retained earnings 13,659 3,994 Beginning retained earnings 34,834 30,840 Ending retained earnings $ 48,493 $ 34,834 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.
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 500,000 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 this year was $23. All of the company’s sales are on account.
Weller Corporation Comparative (dollars in thousands) |
||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,190 | $ | 1,240 | ||
Accounts receivable, net | 9,300 | 6,800 | ||||
Inventory | 13,600 | 11,200 | ||||
Prepaid expenses | 710 | 600 | ||||
Total current assets | 24,800 | 19,840 | ||||
Property and equipment: | ||||||
Land | 10,000 | 10,000 | ||||
Buildings and equipment, net | 47,103 | 38,484 | ||||
Total property and equipment | 57,103 | 48,484 | ||||
Total assets | $ | 81,903 | $ | 68,324 | ||
Liabilities and |
||||||
Current liabilities: | ||||||
Accounts payable | $ | 18,500 | $ | 18,900 | ||
Accrued liabilities | 1,040 | 720 | ||||
Notes payable, short term | 270 | 270 | ||||
Total current liabilities | 19,810 | 19,890 | ||||
Long-term liabilities: | ||||||
Bonds payable | 9,100 | 9,100 | ||||
Total liabilities | 28,910 | 28,990 | ||||
Stockholders' equity: | ||||||
Common stock | 500 | 500 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 4,500 | 4,500 | ||||
48,493 | 34,834 | |||||
Total stockholders' equity | 52,993 | 39,334 | ||||
Total liabilities and stockholders' equity | $ | 81,903 | $ | 68,324 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) |
||||||
This Year | Last Year | |||||
Sales | $ | 76,000 | $ | 65,000 | ||
Cost of goods sold | 34,000 | 40,000 | ||||
Gross margin | 42,000 | 25,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 10,800 | 10,800 | ||||
Administrative expenses | 6,900 | 6,300 | ||||
Total selling and administrative expenses | 17,700 | 17,100 | ||||
Net operating income | 24,300 | 7,900 | ||||
Interest expense | 910 | 910 | ||||
Net income before taxes | 23,390 | 6,990 | ||||
Income taxes | 9,356 | 2,796 | ||||
Net income | 14,034 | 4,194 | ||||
Dividends to common stockholders | 375 | 200 | ||||
Net income added to retained earnings | 13,659 | 3,994 | ||||
Beginning retained earnings | 34,834 | 30,840 | ||||
Ending retained earnings | $ | 48,493 | $ | 34,834 | ||
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.)
Trending now
This is a popular solution!
Step by step
Solved in 5 steps