In: Accounting
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 | $ | 920,000 | $ | 1,160,000 |
Marketable securities | 0 | 300,000 | ||
Accounts receivable, net | 2,540,000 | 1,640,000 | ||
Inventory | 3,560,000 | 2,100,000 | ||
Prepaid expenses | 250,000 | 190,000 | ||
Total current assets | 7,270,000 | 5,390,000 | ||
Plant and equipment, net | 9,440,000 | 9,010,000 | ||
Total assets | $ | 16,710,000 | $ | 14,400,000 |
Liabilities and Stockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 3,970,000 | $ | 2,900,000 |
Note payable, 10% | 3,640,000 | 3,040,000 | ||
Total liabilities | 7,610,000 | 5,940,000 | ||
Stockholders' equity: | ||||
Common stock, $75 par value | 7,500,000 | 7,500,000 | ||
Retained earnings | 1,600,000 | 960,000 | ||
Total stockholders' equity | 9,100,000 | 8,460,000 | ||
Total liabilities and stockholders' equity | $ | 16,710,000 | $ | 14,400,000 |
Lydex Company Comparative Income Statement and Reconciliation |
||||
This Year | Last Year | |||
Sales (all on account) | $ | 15,820,000 | $ | 13,180,000 |
Cost of goods sold | 12,656,000 | 9,885,000 | ||
Gross margin | 3,164,000 | 3,295,000 | ||
Selling and administrative expenses | 1,400,000 | 1,588,000 | ||
Net operating income | 1,764,000 | 1,707,000 | ||
Interest expense | 364,000 | 304,000 | ||
Net income before taxes | 1,400,000 | 1,403,000 | ||
Income taxes (30%) | 420,000 | 420,900 | ||
Net income | 980,000 | 982,100 | ||
Common dividends | 340,000 | 491,050 | ||
Net income retained | 640,000 | 491,050 | ||
Beginning retained earnings | 960,000 | 468,950 | ||
Ending retained earnings | $ | 1,600,000 | $ | 960,000 |
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 | 1.1 | |
Average collection period | 40 | days |
Average sale period | 60 | days |
Return on assets | 8.8 | % |
Debt-to-equity ratio | 0.7 | |
Times interest earned ratio | 5.8 | |
Price-earnings ratio | 10 | |
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 $13,030,000.)
e. The return on equity. (Stockholders’ equity at the beginning of last year totaled $7,968,950. There has been no change in common stock over the last two years.)
f. Is the company’s financial leverage positive or negative?
f) Each industry has different debt to equity ratio benchmarks, as some industries tend to use more debt financing than others. A debt to equity ratio of 1 would mean that investors and creditors have an equal stake in the business assets.
A lower debt to equity ratio usually implies a more financially stable business. Companies with a higher debt to equity ratio are considered more risky to creditors and investors than companies with a lower ratio. Unlike equity financing, debt must be repaid to the lender. Since debt financing also requires debt servicing or regular interest payments, debt can be a far more expensive form of financing than equity financing. Companies leveraging large amounts of debt might not be able to make the payments.
Here in presence case Debt To Equity Ratio has increased form 0.70 to 0.84. which is not good indicator for company. It also effected Return On Equity , which decreased to 10.8% this year as compared to 11.6% last year. So company's financial leverage is negative.