1
answer
0
watching
110
views
graybear312Lv1
28 Sep 2019
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 andequipment 25,200 25,000 Total assets $ 50,280 $ 45,960 Liabilities andStockholders' 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 andstockholders' 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 administrativeexpenses: Selling expenses 8,500 8,000 Administrative expenses 12,000 11,000 Total selling and administrativeexpenses 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 commonstockholders 320 600 Net income added to retainedearnings 3,220 3,240 Beginning retained earnings 26,660 23,420 Ending retained earnings $ 29,880 $ 26,660
Required:
Compute the following financial data and ratios for thisyear:
1. Working capital. (Enter answer inthousands.)
2. Current ratio. (Round your answer to 2 decimalplaces.)
3. Acid-test ratio. (Round your answer to 2 decimalplaces.)
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 andequipment | 25,200 | 25,000 | ||||
Total assets | $ | 50,280 | $ | 45,960 | ||
Liabilities andStockholders' 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 andstockholders' 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 administrativeexpenses: | ||||||
Selling expenses | 8,500 | 8,000 | ||||
Administrative expenses | 12,000 | 11,000 | ||||
Total selling and administrativeexpenses | 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 commonstockholders | 320 | 600 | ||||
Net income added to retainedearnings | 3,220 | 3,240 | ||||
Beginning retained earnings | 26,660 | 23,420 | ||||
Ending retained earnings | $ | 29,880 | $ | 26,660 | ||
Required:
Compute the following financial data and ratios for thisyear:
1. Working capital. (Enter answer inthousands.)
2. Current ratio. (Round your answer to 2 decimalplaces.)
3. Acid-test ratio. (Round your answer to 2 decimalplaces.)
Irving HeathcoteLv2
28 Sep 2019