In: Accounting
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 $29. 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 | $ | 1,220 | ||
Accounts receivable, net | 10,100 | 6,800 | ||||
Inventory | 12,200 | 11,000 | ||||
Prepaid expenses | 630 | 540 | ||||
Total current assets | 24,030 | 19,560 | ||||
Property and equipment: | ||||||
Land | 9,800 | 9,800 | ||||
Buildings and equipment, net | 44,324 | 37,157 | ||||
Total property and equipment | 54,124 | 46,957 | ||||
Total assets | $ | 78,154 | $ | 66,517 | ||
Liabilities and Stockholders' Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 20,400 | $ | 18,400 | ||
Accrued liabilities | 940 | 720 | ||||
Notes payable, short term | 120 | 120 | ||||
Total current liabilities | 21,460 | 19,240 | ||||
Long-term liabilities: | ||||||
Bonds payable | 8,300 | 8,300 | ||||
Total liabilities | 29,760 | 27,540 | ||||
Stockholders' equity: | ||||||
Common stock | 700 | 700 | ||||
Additional paid-in capital | 4,000 | 4,000 | ||||
Total paid-in capital | 4,700 | 4,700 | ||||
Retained earnings | 43,694 | 34,277 | ||||
Total stockholders' equity | 48,394 | 38,977 | ||||
Total liabilities and stockholders' equity | $ | 78,154 | $ | 66,517 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) |
||||||
This Year | Last Year | |||||
Sales | $ | 70,000 | $ | 65,000 | ||
Cost of goods sold | 35,000 | 41,000 | ||||
Gross margin | 35,000 | 24,000 | ||||
Selling and administrative expenses: | ||||||
Selling expenses | 10,600 | 10,300 | ||||
Administrative expenses | 7,000 | 6,600 | ||||
Total selling and administrative expenses | 17,600 | 16,900 | ||||
Net operating income | 17,400 | 7,100 | ||||
Interest expense | 830 | 830 | ||||
Net income before taxes | 16,570 | 6,270 | ||||
Income taxes | 6,628 | 2,508 | ||||
Net income | 9,942 | 3,762 | ||||
Dividends to common stockholders | 525 | 525 | ||||
Net income added to retained earnings | 9,417 | 3,237 | ||||
Beginning retained earnings | 34,277 | 31,040 | ||||
Ending retained earnings | $ | 43,694 | $ | 34,277 | ||
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.)