Question

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	$	1,040,000	$	1,280,000
Marketable securities		0		300,000
Accounts receivable, net		3,020,000		2,120,000
Inventory		3,680,000		2,300,000
Prepaid expenses		270,000		210,000
Total current assets		8,010,000		6,210,000
Plant and equipment, net		9,680,000		9,130,000
Total assets	$	17,690,000	$	15,340,000
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities	$	4,090,000	$	3,140,000
Note payable, 10%		3,720,000		3,120,000
Total liabilities		7,810,000		6,260,000
Stockholders' equity:
Common stock, $75 par value		7,500,000		7,500,000
Retained earnings		2,380,000		1,580,000
Total stockholders' equity		9,880,000		9,080,000
Total liabilities and stockholders' equity	$	17,690,000	$	15,340,000

Lydex Company Comparative Income Statement and Reconciliation
	This Year		Last Year
Sales (all on account)	$	15,940,000	$	14,380,000
Cost of goods sold		12,752,000		10,785,000
Gross margin		3,188,000		3,595,000
Selling and administrative expenses		1,216,000		1,636,000
Net operating income		1,972,000		1,959,000
Interest expense		372,000		312,000
Net income before taxes		1,600,000		1,647,000
Income taxes (30%)		480,000		494,100
Net income		1,120,000		1,152,900
Common dividends		320,000		576,450
Net income retained		800,000		576,450
Beginning retained earnings		1,580,000		1,003,550
Ending retained earnings	$	2,380,000	$	1,580,000

To begin your assignment 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	1.2
Average collection period	32	days
Average sale period	60	days
Return on assets	8.6	%
Debt-to-equity ratio	0.7
Times interest earned ratio	5.8
Price-earnings ratio	10

rev: 04_27_2020_QC_CS-209476

Required:

1. You decide first to assess the company’s performance in terms of debt management and profitability. Compute the following for both this year and last year: (Round your "Percentage" answers to 1 decimal place and other answers to 2 decimal places.)

a. The times interest earned ratio.

b. The debt-to-equity ratio.

c. The gross margin percentage.

d. The return on total assets. (Total assets at the beginning of last year were $13,150,000.)

e. The return on equity. (Stockholders’ equity at the beginning of last year totaled $8,503,550. There has been no change in common stock over the last two years.)

f. Is the company’s financial leverage positive or negative?

Answer 1

a)

Times Interest Earned = Net operating income / Interest expense

For This Year

Times Interest Earned = $1,972,000 / $372,000 = 5.30 times

For Last year

Times Interest Earned = $1,959,000 / $312,000 = 6.28 times

b)

Debt to Equity Ratio = Total Liabilities / Total Equity

For This Year

Debt to Equity Ratio= $7,810,000/ $9,880,000 = 0.79

For Last year

Debt to Equity Ratio= $6,260,000 / $9080,000 = 0.69

c)

The gross margin percentage = Gross Margin / Sales *100

For This Year

The gross margin percentage = $3,188,000/ $15,940,000 * 100 = 20%

For Last year

The gross margin percentage = $3,595,000/ $14,380,000 * 100 = 25%

d)
The return on total asset = Net Operating Income / Average total asset

For this year
The return on total asset = 1,972,000 / [(17,690,000 + 15,340,000)/2] = 11.94%

For last year
The return on total asset = 1,959,000 / [(15,340,000 + 13,150,000)/2] = 13.75%

e)

The return on equity = Net Income / Average Shareholder's Equity * 100

For this year
The return on equity = 1,120,000 / [(9,880,000 + 9,080,000)/2] = 11.81%

For last year
The return on equity = 1,152,900 / [(9,080,000 + 8,503,550)/2] = 13.11%

f)

Since the return on investment is greater than the Cost of Borrowing of 10%, the company is having a positive leverage.

For any clarification, please comment. Kindly Up Vote