ACC 113 Lecture Notes - Lecture 20: Accounts Receivable, Startup Company, No Down Payment
Document Summary
Get access
Related Documents
Related Questions
You have just been hired as a financial analyst for LydexCompany, a manufacturer of safety helmets. Your boss has asked youto perform a comprehensive analysis of the company’s financialstatements, including comparing Lydex’s performance to its majorcompetitors. The company’s financial statements for the last twoyears are as follows:
Lydex Company Comparative Balance Sheet | ||||
This Year | Last Year | |||
Assets | ||||
Current assets: | ||||
Cash | $ | 980,000 | $ | 1,220,000 |
Marketable securities | 0 | 300,000 | ||
Accounts receivable, net | 2,780,000 | 1,880,000 | ||
Inventory | 3,620,000 | 2,200,000 | ||
Prepaid expenses | 260,000 | 200,000 | ||
Total current assets | 7,640,000 | 5,800,000 | ||
Plant and equipment, net | 9,560,000 | 9,070,000 | ||
Total assets | $ | 17,200,000 | $ | 14,870,000 |
Liabilities andStockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 4,030,000 | $ | 3,020,000 |
Note payable, 10% | 3,680,000 | 3,080,000 | ||
Total liabilities | 7,710,000 | 6,100,000 | ||
Stockholders' equity: | ||||
Common stock, $75 par value | 7,500,000 | 7,500,000 | ||
Retained earnings | 1,990,000 | 1,270,000 | ||
Total stockholders' equity | 9,490,000 | 8,770,000 | ||
Total liabilities andstockholders' equity | $ | 17,200,000 | $ | 14,870,000 |
Lydex Company Comparative Income Statement and Reconciliation | ||||
This Year | Last Year | |||
Sales (all on account) | $ | 15,880,000 | $ | 13,780,000 |
Cost of goods sold | 12,704,000 | 10,335,000 | ||
Gross margin | 3,176,000 | 3,445,000 | ||
Selling and administrativeexpenses | 1,208,000 | 1,612,000 | ||
Net operating income | 1,968,000 | 1,833,000 | ||
Interest expense | 368,000 | 308,000 | ||
Net income before taxes | 1,600,000 | 1,525,000 | ||
Income taxes (30%) | 480,000 | 457,500 | ||
Net income | 1,120,000 | 1,067,500 | ||
Common dividends | 400,000 | 533,750 | ||
Net income retained | 720,000 | 533,750 | ||
Beginning retained earnings | 1,270,000 | 736,250 | ||
Ending retained earnings | $ | 1,990,000 | $ | 1,270,000 |
To begin your assignment you gather the following financial dataand ratios that are typical of companies in Lydex Company’sindustry:
Current ratio | 2.4 | |
Acid-test ratio | 1.1 | |
Average collection period | 32 | days |
Average sale period | 60 | days |
Return on assets | 9.5 | % |
Debt-to-equity ratio | 0.7 | |
Times interest earned ratio | 5.8 | |
Price-earnings ratio | 10 | |
3. You decide, finally, to assess the company’s liquidity andasset management. For both this year and last year, compute: a. Working capital. b. The current ratio. (Round your final answers to 2decimal places.) c. The acid-test ratio. (Round your final answers to 2decimal places.) d. The average collection period. (The accounts receivable atthe beginning of last year totaled $1,690,000.) (Use 365days in a year. Round your intermediate calculations and finalanswer to 2 decimal place.) e. The average sale period. (The inventory at the beginning oflast year totaled $2,050,000.) (Use 365 days in a year.Round your intermediate calculations and final answer to 2 decimalplace.) f. The operating cycle. (Round your intermediatecalculations and final answer to 2 decimal place.) g. The total asset turnover. (The total assets at the beginningof last year totaled $14,630,000.) (Round your finalanswers to 2 decimal places.) |
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 | |||
Assets | ||||
Current assets: | ||||
Cash | $ | 1,000,000 | $ | 1,240,000 |
Marketable securities | 0 | 300,000 | ||
Accounts receivable, net | 2,860,000 | 1,960,000 | ||
Inventory | 3,640,000 | 2,400,000 | ||
Prepaid expenses | 270,000 | 210,000 | ||
Total current assets | 7,770,000 | 6,110,000 | ||
Plant and equipment, net | 9,600,000 | 9,090,000 | ||
Total assets | $ | 17,370,000 | $ | 15,200,000 |
Liabilities and Stockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 4,050,000 | $ | 3,060,000 |
Note payable, 10% | 3,700,000 | 3,100,000 | ||
Total liabilities | 7,750,000 | 6,160,000 | ||
Stockholders' equity: | ||||
Common stock, $75 par value | 7,500,000 | 7,500,000 | ||
Retained earnings | 2,120,000 | 1,540,000 | ||
Total stockholders' equity | 9,620,000 | 9,040,000 | ||
Total liabilities and stockholders' equity | $ | 17,370,000 | $ | 15,200,000 |
Lydex Company Comparative Income Statement and Reconciliation | ||||
This Year | Last Year | |||
Sales (all on account) | $ | 15,900,000 | $ | 13,980,000 |
Cost of goods sold | 12,720,000 | 10,485,000 | ||
Gross margin | 3,180,000 | 3,495,000 | ||
Selling and administrative expenses | 1,410,000 | 1,620,000 | ||
Net operating income | 1,770,000 | 1,875,000 | ||
Interest expense | 370,000 | 310,000 | ||
Net income before taxes | 1,400,000 | 1,565,000 | ||
Income taxes (30%) | 420,000 | 469,500 | ||
Net income | 980,000 | 1,095,500 | ||
Common dividends | 400,000 | 547,750 | ||
Net income retained | 580,000 | 547,750 | ||
Beginning retained earnings | 1,540,000 | 992,250 | ||
Ending retained earnings | $ | 2,120,000 | $ | 1,540,000 |
To begin your assigment you gather the following financial data and ratios that are typical of companies in Lydex Company’s industry: |
Current ratio | 2.3 | ||||||||||||||||||||||||||||||||||||||||||||
Acid-test ratio | 1.1 | ||||||||||||||||||||||||||||||||||||||||||||
Average collection period | 32 | days | |||||||||||||||||||||||||||||||||||||||||||
Average sale period | 60 | days | |||||||||||||||||||||||||||||||||||||||||||
Return on assets | 9.7 | % | |||||||||||||||||||||||||||||||||||||||||||
Debt-to-equity ratio | .65 | ||||||||||||||||||||||||||||||||||||||||||||
Times interest earned ratio | 5.7 | ||||||||||||||||||||||||||||||||||||||||||||
Price-earnings ratio | 10 | ||||||||||||||||||||||||||||||||||||||||||||
|
Problem 13-15A Comprehensive Ratio Analysis [LO13-2, LO13-3, LO13-4, LO13-5, LO13-6]
[The following information applies to the questions displayed below.] |
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 | |||
Assets | ||||
Current assets: | ||||
Cash | $ | 950,000 | $ | 1,190,000 |
Marketable securities | 0 | 300,000 | ||
Accounts receivable, net | 2,660,000 | 1,760,000 | ||
Inventory | 3,590,000 | 2,400,000 | ||
Prepaid expenses | 260,000 | 200,000 | ||
Total current assets | 7,460,000 | 5,850,000 | ||
Plant and equipment, net | 9,500,000 | 9,040,000 | ||
Total assets | $ | 16,960,000 | $ | 14,890,000 |
Liabilities and Stockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 4,000,000 | $ | 2,960,000 |
Note payable, 10% | 3,660,000 | 3,060,000 | ||
Total liabilities | 7,660,000 | 6,020,000 | ||
Stockholders' equity: | ||||
Common stock, $70 par value | 7,000,000 | 7,000,000 | ||
Retained earnings | 2,300,000 | 1,870,000 | ||
Total stockholders' equity | 9,300,000 | 8,870,000 | ||
Total liabilities and stockholders' equity | $ | 16,960,000 | $ | 14,890,000 |
Lydex Company Comparative Income Statement and Reconciliation | ||||
This Year | Last Year | |||
Sales (all on account) | $ | 15,850,000 | $ | 13,480,000 |
Cost of goods sold | 12,680,000 | 10,110,000 | ||
Gross margin | 3,170,000 | 3,370,000 | ||
Selling and administrative expenses | 1,704,000 | 1,600,000 | ||
Net operating income | 1,466,000 | 1,770,000 | ||
Interest expense | 366,000 | 306,000 | ||
Net income before taxes | 1,100,000 | 1,464,000 | ||
Income taxes (30%) | 330,000 | 439,200 | ||
Net income | 770,000 | 1,024,800 | ||
Common dividends | 340,000 | 512,400 | ||
Net income retained | 430,000 | 512,400 | ||
Beginning retained earnings | 1,870,000 | 1,357,600 | ||
Ending retained earnings | $ | 2,300,000 | $ | 1,870,000 |
To begin your assigment you gather the following financial data and ratios that are typical of companies in Lydex Company’s industry: |
Current ratio | 2.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acid-test ratio | 1.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average collection period | 40 | days | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average sale period | 60 | days | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Return on assets | 9.2 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt-to-equity ratio | .65 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Times interest earned ratio | 5.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Price-earnings ratio | 10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Part 1
Part 2
Part 3
|