Question

In: Accounting

Problem 12-92A Preparation of Ratios The financial statements for Burch Industries follow: Burch Industries Consolidated Income...

Problem 12-92A
Preparation of Ratios

The financial statements for Burch Industries follow:

Burch Industries
Consolidated Income Statements
(in thousands, except per share data)
Year ended December 31,
2019 2018 2017
Revenues $3,930,984 $3,405,211 $3,003,610
Costs and expenses:
Cost of goods sold $2,386,993 $2,089,089 $1,850,530
Selling and administrative 922,261 761,498 664,061
Interest 25,739 30,665 27,316
Other expenses (income) 1,475 2,141 (43)
Total costs and expenses $3,336,468 $2,883,393 $2,541,864
Income before income taxes $594,516 $521,818 $461,746
Income taxes 229,500 192,600 174,700
Net income $365,016 $329,218 $287,046


Burch Industries
Consolidated Balance Sheets (in thousands)
December 31,
ASSETS 2019 2018
Current assets:
Cash and equivalents $291,284 $260,050
Accounts receivable, less allowance for doubtful accounts of $19,447 and $20,046 667,547 596,018
Inventories 592,986 471,202
Deferred income taxes 26,378 27,511
Prepaid expenses 42,452 32,977
Total current assets $1,620,647 $1,387,758
Property, plant, and equipment $571,032 $497,795
Less accumulated depreciation (193,037) (151,758)
Net property, plant, and equipment $377,995 $346,037
Goodwill 157,894 110,363
Other assets 30,927 28,703
Total assets $2,187,463 $1,872,861

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current portion of long-term debt $52,985 $3,652
Notes payable 108,165 105,696
Accounts payable 135,701 134,729
Accrued liabilities 138,563 134,089
Income taxes payable 17,150 42,422
Total current liabilities $452,564 $420,588
Long-term debt 15,033 77,022
Noncurrent deferred income taxes 29,965 27,074
Other noncurrent liabilities 43,575 23,728
Commitments and contingencies 0 0
Redeemable preferred stock 300 300
Total liabilities $541,437 $548,712
Stockholders’ equity:
Common stock at stated value:
Class A convertible—26,691 and 26,919 shares outstanding $159 $161
Class B—49,161 and 48,591 shares outstanding 2,720 2,716
Capital in excess of stated value 108,451 93,799
Treasury stock (common at cost) (7,790) (6,860)
Retained earnings 1,542,486 1,234,333
Total stockholders’ equity $1,646,026 $1,324,149
Total liabilities and stockholders’ equity $2,187,463 $1,872,861

Use the following data to respond to the requirements below.

   2019    2018    2017
Average number of common shares outstanding 77,063 76,602 76,067
Accounts receivable, net $667,547 $596,018 $521,588
Inventories 592,986 471,202 586,594
Total assets 2,187,463 1,872,861 1,708,430
Stockholders’ equity 1,646,026 1,324,149 1,032,789
Stock repurchases 930,111 581,134 288,320
Cash flows from operating activities 190,000 150,000 137,000
Common dividends paid 57,797 45,195 39,555
Dividends per common share 0.75 0.59 0.52
Market price per share:
High 90.25 77.45 54.50
Low 55.00 35.12 26.00
Close 86.33 71.65 43.22
Year ended December 31,
Industry Averages 2019 2018
Return on equity 25.98% 23.04%
profit margin 0.05 0.04
Asset turnover 2.24 2.56
Leverage 2.32 2.25

Required:

1. Prepare all the financial ratios for Burch for 2019 and 2018. In your computations, round the tax rate to three decimal places (ie: .4693 would be .469). Round your final answers to two decimal places.

2019 2018
Short-Term Liquidity Ratios:
Current ratio
Quick ratio
Cash ratio
Operating cash flow ratio
Debt Management Ratios:
Times interest earned ratio (Accrual Basis)
Long-term debt to equity ratio
Debt to equity ratio
Long-term debt to total assets ratio
Debt to total assets ratio
Asset Efficiency Ratios:
Accounts receivables turnover ratio
Inventory turnover ratio
Asset turnover ratio
Profitability Ratios:
Gross profit percentage % %
Operating margin percentage % %
Net profit margin percentage % %
Return on assets ratio % %
Return on equity ratio % %
Stockholder Ratios:
Earnings per share (EPS) $ $
Return on common equity % %
Dividend yield ratio % %
Dividend payout ratio % %
Total payout ratio % %
Stock repurchase payout % %

2. Conceptual Connection: Is Burch's short-term liquidity adequate?
Yes

3. Conceptual Connection: Is Burch using its assets efficiently?

Yes, because receivables and inventory turnovers appear strong.

4. Conceptual Connection: Determine whether Burch is profitable.
Yes

5. Conceptual Connection: Discuss whether long-term creditors should regard Burch as a high-risk or a low-risk firm.

Low-risk

6. Perform a Dupont analysis for 2018 and 2019. Round your intermediate calculations and final answers to two decimal places.

Dupont Analysis
2019 %
2018 %

Solutions

Expert Solution

(ALL VALUES IN $)
Part 1
2019 2018
Short-Term Liquidity Ratios:
Current ratio (Current assets/Current Liab.) 3.581 3.300
Quick ratio [(cash+account receivable)/current liab] 2.119 2.035
Cash ratio (Cash/Current Liab.) 0.644 0.618
Operating cash flow ratio (Operating cash/Current Liab. 0.420 0.357
Debt Management Ratios:
Times interest earned ratio (Accrual Basis) (Earning before interest & tax/Interest Charge) 22.098 16.017
Long-term debt to equity ratio 0.009 0.058
Debt to equity ratio (Total Debt/Equity fund) 0.329 0.414
Long-term debt to total assets ratio 0.007 0.041
Debt to total assets ratio (Total Debt/Total Asset) 0.248 0.293
Asset Efficiency Ratios:
Accounts receivables turnover ratio (Sales/Average Accounts Receivabke 6.222 6.094
Inventory turnover ratio (Cost of goods sold/Average inventory) 4.486 3.950
Asset turnover ratio (Revenue/Total Asset) 1.936 1.902
Profitability Ratios:
Gross profit percentage [(Revenue-COGS)-Revenure} 39% 39%
Operating margin percentage (EBIT/Revenue) 14% 14%
Net profit margin percentage (Net Profit/Revenue) 9% 10%
Return on assets ratio (EBIT/Total Assets) 26% 26%
Return on equity ratio (EBIT/Equity Funds) 22% 25%
Stockholder Ratios:
Earnings per share (EPS)(Earnings available for Shsreholder's/No. of equity shares) 4.737 4.298
Return on common equity(Earnings available for Shsreholder's/Average No. of equity shares) 4.751 4.313
Dividend yield ratio(Dividend per share/Market Price) 1% 1%
Dividend payout ratio(Dividend per share/Earnings per share) 0% 0%
Total payout ratio(Dividend per share/Earnings per share) 0% 0%
Stock repurchase payout 0.48 0.76
Part 2
Yes, short term liquidity ratio is in good position
Part 3
Yes, because receivables and inventory turnovers appear strong.
Part 4
Yes

Related Solutions

Problem 12-89A Preparing Common Size Statements The financial statements for Burch Industries follow: Burch Industries Consolidated...
Problem 12-89A Preparing Common Size Statements The financial statements for Burch Industries follow: Burch Industries Consolidated Income Statements (in thousands, except per share data) Year ended December 31, 2019 2018 2017 Revenues $3,930,984 $3,405,211 $3,003,610 Costs and expenses: Cost of goods sold $2,386,993 $2,089,089 $1,850,530 Selling and administrative 922,261 761,498 664,061 Interest 25,739 30,665 27,316 Other expenses (income) 1,475 2,141 (43) Total costs and expenses $3,336,468 $2,883,393 $2,541,864 Income before income taxes $594,516 $521,818 $461,746 Income taxes 229,500 192,600 174,700...
Exercise 12-81 Profitability Ratios Financial statements for Steele Inc. follow. Steele Inc. Consolidated Income Statements (in...
Exercise 12-81 Profitability Ratios Financial statements for Steele Inc. follow. Steele Inc. Consolidated Income Statements (in thousands except per share amounts) 2019 2018 2017 Net sales $7,245,088 $6,944,296 $6,149,218 Cost of goods sold (5,286,253) (4,953,556) (4,355,675) Gross margin $1,958,835 $1,990,740 $1,793,543 General and administrative expenses (1,259,896) (1,202,042) (1,080,843) Special and nonrecurring items 2,617 0 0 Operating income $701,556 $788,698 $712,700 Interest expense (63,685) (62,398) (63,927) Other income 7,308 10,080 11,529 Gain on sale of investments 0 9,117 0 Income before...
Exercise 12-80 Asset Efficiency Ratios Financial statements for Steele Inc. follow. Steele Inc. Consolidated Income Statements...
Exercise 12-80 Asset Efficiency Ratios Financial statements for Steele Inc. follow. Steele Inc. Consolidated Income Statements (in thousands except per share amounts) 2019 2018 2017 Net sales $7,245,088 $6,944,296 $6,149,218 Cost of goods sold (5,286,253) (4,953,556) (4,355,675) Gross margin $1,958,835 $1,990,740 $1,793,543 General and administrative expenses (1,259,896) (1,202,042) (1,080,843) Special and nonrecurring items 2,617 0 0 Operating income $701,556 $788,698 $712,700 Interest expense (63,685) (62,398) (63,927) Other income 7,308 10,080 11,529 Gain on sale of investments 0 9,117 0 Income...
The financial statements for Giardi Corporation, a retailer, follow. Giardi Corporation Consolidated Income Statements (Millions of...
The financial statements for Giardi Corporation, a retailer, follow. Giardi Corporation Consolidated Income Statements (Millions of dollars, except per share data) December 31 2019 2018 2017 Revenues $19,233 $17,927 $16,115 Costs and expenses: Cost of retail sales, buying, and occupancy $14,164 $13,129 $11,751 Selling, publicity, and administration 3,175 2,978 2,801 Depreciation 498 459 410 Interest expense, net 446 437 398 Taxes other than income taxes 343 313 283 Total costs and expenses $18,626 $17,316 $15,643 Earnings before income taxes $607...
Financial statements for Steele Inc. follow. Steele Inc. Consolidated Income Statements (in thousands except per share...
Financial statements for Steele Inc. follow. Steele Inc. Consolidated Income Statements (in thousands except per share amounts) 2019 2018 2017 Net sales $7,245,088 $6,944,296 $6,149,218 Cost of goods sold (5,286,253) (4,953,556) (4,355,675) Gross margin $1,958,835 $1,990,740 $1,793,543 General and administrative expenses (1,259,896) (1,202,042) (1,080,843) Special and nonrecurring items 2,617 0 0 Operating income $701,556 $788,698 $712,700 Interest expense (63,685) (62,398) (63,927) Other income 7,308 10,080 11,529 Gain on sale of investments 0 9,117 0 Income before income taxes $645,179 $745,497...
The consolidated 2019, 2018, and 2017 income statements for Butler Corporation follow. Butler Corporation Consolidated Income...
The consolidated 2019, 2018, and 2017 income statements for Butler Corporation follow. Butler Corporation Consolidated Income Statements (in millions except per share amounts) 1 December 31 December 31 December 31 2 2019 2018 2017 3 Net sales $25,020.70 $21,970.00 $19,292.20 4 Costs and expenses: 5 Cost of goods sold (11,946.10) (10,611.70) (9,366.20) 6 Selling, general, and administrative (9,864.40) (8,721.20) (7,605.90) 7 Amortization of intangible assets (303.70) (265.90) (208.30) 8 Operating income $2,906.50 $2,371.20 $2,111.80 9 Interest expense (572.70) (586.10) (613.70)...
Balance sheets and income statements for 3M Company follow. 3M Company Consolidated Statements of Income For...
Balance sheets and income statements for 3M Company follow. 3M Company Consolidated Statements of Income For Years Ended Dec. 31 ($ millions) 2015 2014 2013 Net sales $30,274 $31,821 $30,871 Operating expenses Cost of sales 15,383 16,447 16,106 Selling, general & administrative expenses 6,182 6,469 6,384 Research, development & related expenses 1,763 1,770 1,715 Total operating expenses 23,328 24,686 24,205 Operating income 6,946 7,135 6,666 Interest expense and income Interest expense 149 142 145 Interest income (26) (33) (41) Total...
Balance sheets and income statements for 3M Company follow. 3M Company Consolidated Statements of Income For...
Balance sheets and income statements for 3M Company follow. 3M Company Consolidated Statements of Income For Years Ended Dec. 31 ($millions) 2015 2014 2013 Net sales $29,874 $31,821 $30,871 Operating expenses Cost of sales 15,383 16,447 16,106 Selling, general & administrative expenses 6,182 6,469 6,384 Research, development & related expenses 1,763 1,770 1,715 Total operating expenses 23,328 24,686 24,205 Operating income 6,546 7,135 6,666 Interest expense and income Interest expense 149 142 145 Interest income (26) (33) (41) Total interest...
what constitutes "consolidated financial statements. Explain the meaning of consolidated financial statements. the definition of consolidated...
what constitutes "consolidated financial statements. Explain the meaning of consolidated financial statements. the definition of consolidated financial statements from the FASB's Master Glossary. outline the year-end steps to comply with the new FASB statements.
Discuss the meaning of consolidated accounts and the adjustments necessary for the preparation of consolidated financial...
Discuss the meaning of consolidated accounts and the adjustments necessary for the preparation of consolidated financial statement. (Namely: statement of financial position and statement of comprehensive income).
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT