Question

PLEASE HELP!

Problem 15-15 Comprehensive Ratio Analysis [LO15-2, LO15-3, LO15-4, LO15-5, LO15-6]

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:

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 $13,010,000.) e. The return on equity. (Stockholders' equity at the beginning of last year totaled $8,222,950. There has been no change in common stock over the last two years.) f. Is the company's financial leverage positive or negative? Last Year a. The times interest earned ratio b. The debt-to-equity ratio C. The gross margin percentage d. The return on total assets e. The return on equity f. Is the company's financial leverage positive or negative? 2. You decide next to assess the company's stock market performance. Assume that Lydex's stock price at the end of this year is $82 per share and that at the end of last year it was $50. For both this year and last year, compute: (Round your "Percentage" answers to 1 decimal place and other intermediate and final answers to 2 decimal places.) a. The earnings per share b. The dividend yield ratio. C. The dividend payout ratio. d. The price-earnings ratio. e. The book value per share of common stock. This Year a. The eamings per share b. The dividend yield ratio C. The dividend payout ratio d. The price-earnings ratio e. The book value per share of common stock 3. You decide, finally, to assess the company's liquidity and asset management. For both this year and last year, compute: a. Working capital. b. The current ratio. (Round your final answers to 2 decimal places.) C. The acid-test ratio. (Round your final answers to 2 decimal places.) d. The average collection period. (The accounts receivable at the beginning of last year totaled $1,610,000) (Use 365 days in a year. Round your intermediate calculations and final answer to 2 decimal place.) e. The average sale period. (The inventory at the beginning of last year totaled $1,970,000.) (Use 365 days in a year. Round your intermediate calculations and final answer to 2 decimal place.) The operating cycle. (Round your intermediate calculations and final answer to 2 decimal place.) g. The total asset turnover. (The total assets at the beginning of last year totaled $14,550,000.) (Round your final answers to 2 decimal This Year Last Year a. Working capital b. The current ratio c. The acid-test ratio d. The average e. The average sale period f. The operating cycle g The total asset turnover collection period days days days days

Lydex Company Comparative Balance Sheet
	This Year		Last Year
Assets
Current assets:
Cash	$	900,000	$	1,140,000
Marketable securities		0		300,000
Accounts receivable, net		2,460,000		1,560,000
Inventory		3,540,000		2,400,000
Prepaid expenses		250,000		190,000
Total current assets		7,150,000		5,590,000
Plant and equipment, net		9,400,000		8,990,000
Total assets	$	16,550,000	$	14,580,000
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities	$	3,950,000	$	2,860,000
Note payable, 10%		3,620,000		3,020,000
Total liabilities		7,570,000		5,880,000
Stockholders' equity:
Common stock, $75 par value		7,500,000		7,500,000
Retained earnings		1,480,000		1,200,000
Total stockholders' equity		8,980,000		8,700,000
Total liabilities and stockholders' equity	$	16,550,000	$	14,580,000

Lydex Company Comparative Income Statement and Reconciliation
	This Year		Last Year
Sales (all on account)	$	15,800,000	$	12,980,000
Cost of goods sold		12,640,000		9,735,000
Gross margin		3,160,000		3,245,000
Selling and administrative expenses		1,998,000		1,580,000
Net operating income		1,162,000		1,665,000
Interest expense		362,000		302,000
Net income before taxes		800,000		1,363,000
Income taxes (30%)		240,000		408,900
Net income		560,000		954,100
Common dividends		280,000		477,050
Net income retained		280,000		477,050
Beginning retained earnings		1,200,000		722,950
Ending retained earnings	$	1,480,000	$	1,200,000

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	1.0
Average collection period	40	days
Average sale period	60	days
Return on assets	8.6	%
Debt-to-equity ratio	0.7
Times interest earned ratio	5.9
Price-earnings ratio	10

Answer 1

AB AC AD AE Question -1 Account Title This Year t YearBefore Last Year This Year Last Year Earnings Before Interest and Taxes Interest Expense Interest Expense S 362,000.00302,000.00 a. The times interest Eamed Ratio S 3.21 5.51 s 1,162,000.00 1,665,000.00 Short Term Debt Long Term Debt Shareholder's Equity b. The Debt to Equity Ratio 0.35 s3,620,000.00 3,020,000.00 Gross Margin Sales Debt c. The Gross Margin Percentage × 100 Net Income S 8,980,00000 8,700,000.008,222,950.00 d. The Retum on Total Assets Average Total Assets Net Income Average Shareholder's Equity Gross Margin S 3,160,000.00S 3,245,000.00 e. The Retum on Equity S 15,800,000.0012,980,000.00 Net Income S 560,000.00954,100.00 10 Total Assets 11 E 12 S 16,550,000.00 S 14,580,000.00 S 8,980,000.00 8,700,000.00 010,000.00

AG AH Al AJ AK AM AN AO AP AQ AR AS AT Question -2 Account Title This Year Last Year This Year Last Year Net Income Net Income S 560,000.00 S 954,100.00 a. The Eamings per share 5.60 S 9.54 No.of Common Shares outstanding Annual Dividend Stock Price No. of Common Shares 100,000.00 100,000.00 b. The Dividend yield ratio 3414.63 5600.00 Dividends S 280,000.00 S 280,000.00 The dividend payout ratio c. Net Income Share Price Stock Price 82.00 S 50.00 d. The price-eamings ratio 14.64 5.24 Earnings Per Share The book value per share of Common Stock Total Common Stockholder's Equity No.of Common Shares Common Stockholders EquityS 8,980,000.00 S 8,700,000.00 89.80 S 87.00 10

0 Question 3 Account Title This Year Last Year Before Last Year This Year Last Year Curret Assets -Current Liabilities Current Assets a. Working Capital 3,200,000.00 2,730,000.00 Cash S 900,000.001,140,000.00 The Current Ratio 1.81 1.95 Current Assets/Current Liabilities Current Assets Iventory Current Liabilities Marketable Securities 300,000.00 c. TheAcid Test Ratio 0.91 1.12 d. The Average Collection Period 365 Sales Accounts Receivable, Net 2,460,000.001,560,000.001,610,000.00 46.43 Days 44.57 Days x Average Accounts Receivable 365 e. The Average Sales Period 1.92 Days Cost of Goods Sold x Average Inventory S 3,540,000.00S 2,400,000.00$1970,000.00 85.76 Days Prepaid Expenses 250,000.00190,000.00 The Operating Cycle 132.20 Days 26.49 Days Average Collection PeriodAverage Sales Period Total Curent Assets 7,150,000.00S 5,590,000.00 8 The total asset tumover 1.02 0.89 Sales/Average Total Assets 10 11 Current Liabilities 12 Sales 13 Cost of Goods Sold 14 Total Assets 15 S 3,950,000.002,860,000.00 15,800,000.00 12,980,000.00 16,550,000.00 14,580,000.00 14,500,000.00