You have just been hired as a financial analyst for Lydex Company, a manufacturer of safety...

Transcribed Image Text:

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: Assets Current assets: Cash Marketable securities Lydex Company Comparative Balance Sheet This Year Last Year $ 960,000 $1,260,000 380,308 2,700,000 Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets Liabilities and Stockholders' Equity Liabilities: Current liabilities Note payable, 18% Total liabilities Stockholders' equity: Common stock, $ 78 par value Retained earnings Total stockholders' equity Total liabilities and stockholders' equity 3,990,000 240,000 7,800,000 9,380,009 $ 17,100,000 7,500,000 1,880,000 2,480,000 180,000 5,940,000 8,940,009 $ 14,880,000 3,900,009 3,600,000 7,800,000 1,800,000 9,600,000 $ 17,100,000 $ 2,760,000 3,080, 308 5,760,000 7,880,008 1,320,000 9,120,000 $ 14,880,000 Lydex Company Sales (all on account) Cost of goods sold Gross margin Selling and administrative expenses Net operating income Interest expense Comparative Income Statement and Reconciliation This Year $ 15,750,000 12,680, 800 3,150,000 1,590, 800 1,568,800 360, 800 1,280, 800 Last Year $ 12,488,000 9,908, 090 2,588,000 1,568,000 1,028,000 300,000 728,000 360, 800 216,000 840, 800 504, 090 360, 800 252,000 480, 800 252,000 1,068, 090 Net income before taxes Income taxes (30%) Net income Common dividends Net income retained Beginning retained earnings Ending retained earnings 1,320, 800 $ 1,800,000 $ 1,320,000 To begin your assignment you gather the following financial data and ratios that are typical of companies in Lydex Company's industry: Current ratio Acid-test ratio 2.3 1.2 Average collection period 30 days Average sale period 60 days Return on assets 9.5% Debt-to-equity ratio 8.65 Times interest earned ratio 5.7 Price-earnings ratio 10 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 $1,560,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 1 decimal place.) e. The average sale period. (The inventory at the beginning of last year totaled $1,920,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 1 decimal place.) f. The operating cycle. (Round your intermediate calculations and final answers to 1 decimal place.) g. The total asset turnover. (The total assets at the beginning of last year totaled $12,960,000.) (Round your final answers to 2 decimal places.) a. Working capital b. The current ratio c. The acid-test ratio This Year Last Year d. The average collection period days days e. The average sale period days days f. The operating cycle days days g. The total asset turnover 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: Assets Current assets: Cash Marketable securities Lydex Company Comparative Balance Sheet This Year Last Year $ 960,000 $1,260,000 380,308 2,700,000 Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets Liabilities and Stockholders' Equity Liabilities: Current liabilities Note payable, 18% Total liabilities Stockholders' equity: Common stock, $ 78 par value Retained earnings Total stockholders' equity Total liabilities and stockholders' equity 3,990,000 240,000 7,800,000 9,380,009 $ 17,100,000 7,500,000 1,880,000 2,480,000 180,000 5,940,000 8,940,009 $ 14,880,000 3,900,009 3,600,000 7,800,000 1,800,000 9,600,000 $ 17,100,000 $ 2,760,000 3,080, 308 5,760,000 7,880,008 1,320,000 9,120,000 $ 14,880,000 Lydex Company Sales (all on account) Cost of goods sold Gross margin Selling and administrative expenses Net operating income Interest expense Comparative Income Statement and Reconciliation This Year $ 15,750,000 12,680, 800 3,150,000 1,590, 800 1,568,800 360, 800 1,280, 800 Last Year $ 12,488,000 9,908, 090 2,588,000 1,568,000 1,028,000 300,000 728,000 360, 800 216,000 840, 800 504, 090 360, 800 252,000 480, 800 252,000 1,068, 090 Net income before taxes Income taxes (30%) Net income Common dividends Net income retained Beginning retained earnings Ending retained earnings 1,320, 800 $ 1,800,000 $ 1,320,000 To begin your assignment you gather the following financial data and ratios that are typical of companies in Lydex Company's industry: Current ratio Acid-test ratio 2.3 1.2 Average collection period 30 days Average sale period 60 days Return on assets 9.5% Debt-to-equity ratio 8.65 Times interest earned ratio 5.7 Price-earnings ratio 10 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 $1,560,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 1 decimal place.) e. The average sale period. (The inventory at the beginning of last year totaled $1,920,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 1 decimal place.) f. The operating cycle. (Round your intermediate calculations and final answers to 1 decimal place.) g. The total asset turnover. (The total assets at the beginning of last year totaled $12,960,000.) (Round your final answers to 2 decimal places.) a. Working capital b. The current ratio c. The acid-test ratio This Year Last Year d. The average collection period days days e. The average sale period days days f. The operating cycle days days g. The total asset turnover