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 800,000 shares of common stock were outstanding.
The interest rate on the bond payable was 12%, 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 companyβs common
stock at the end of this year was $18. All of the companyβs sales
are on account.
Weller Corporation
Comparative Balance Sheet
(dollars in thousands)
This Year
Last Year
Assets
Current assets:
Cash
$
1,280
$
1,560
Accounts receivable, net
12,300
9,100
Inventory
9,700
8,200
Prepaid expenses
1,800
2,100
Total current assets
25,080
20,960
Property and equipment:
Land
6,000
6,000
Buildings and equipment, net
19,200
19,000
Total property and equipment
25,200
25,000
Total assets
$
50,280
$
45,960
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable
$
9,500
$
8,300
Accrued liabilities
600
700
Notes payable, short term
300
300
Total current liabilities
10,400
9,300
Long-term liabilities:
Bonds payable
5,000
5,000
Total liabilities
15,400
14,300
Stockholders' equity:
Common stock
800
800
Additional paid-in capital
4,200
4,200
Total paid-in capital
5,000
5,000
Retained earnings
29,880
26,660
Total stockholders' equity
34,880
31,660
Total liabilities and stockholders' equity
$
50,280
$
45,960
Weller Corporation
Comparative Income Statement and Reconciliation
(dollars in thousands)
This Year
Last Year
Sales
$
79,000
$
74,000
Cost of goods sold
52,000
48,000
Gross margin
27,000
26,000
Selling and administrative expenses:
Selling expenses
8,500
8,000
Administrative expenses
12,000
11,000
Total selling and administrative expenses
20,500
19,000
Net operating income
6,500
7,000
Interest expense
600
600
Net income before taxes
5,900
6,400
Income taxes
2,360
2,560
Net income
3,540
3,840
Dividends to common stockholders
320
600
Net income added to retained earnings
3,220
3,240
Beginning retained earnings
26,660
23,420
Ending retained earnings
$
29,880
$
26,660
Required:
Compute the following financial ratios for this year:
1. Times interest earned ratio.
2. Debt-to-equity ratio.
3. Equity multiplier.
(For all requirements, round
your answers to 2 decimal
places.)