Question: Answer quickly as soon as possible. Use the following information to answer questions 1 to 5 LAKELAND CORPORATION Balance Sheet December 31, Year 5 and

Answer quickly as soon as possible.

Answer quickly as soon as possible. Use the following information to answerquestions 1 to 5 LAKELAND CORPORATION Balance Sheet December 31, Year 5

Use the following information to answer questions 1 to 5 LAKELAND CORPORATION Balance Sheet December 31, Year 5 and Year 4 LAKELAND CORPORATION Statement of Income and Retained Earnings For Years Ended December 31, Year 5 and Year 4 Year 5 Year 5 Year 4 Year 4 $ 1,387,000 $ 1,610,000 510,000 Revenues Net sales Royalties Interest $41,700,000 25.000 $48,400,000 70,000 30,000 $48,500,000 4,075,000 7.250,000 125,000 13,570,000 3.669,000 7,050,000 218,000 12,324,000 $41.725,000 Assets Current assets Cash Marketable securities Accounts receivable, less allowance for bad debts Year 5. $125,000: Year 4. $110,000 Inventories, at lower of cost or market Prepaid expenses Total current assets Plant and equipment, at cost Land and buildings. Machinery and equipment Total plant and equipment Less. Accumulated depreciation Total plant and equipment- Long-term receivables Deferred charges Total assets 13,500,000 9,250,000 22,750,000 13,470,000 9,280,000 250,000 25,000 $23,125,000 13,500,000 8.520,000 22.020,000 12 549,000 9,471,000 250,000 75,000 $22,120,000 Total revenues Costs and expenses Cost of sales Selling, general, and administrative Interest on 5% sinking fund debentures Provision for federal income taxes Total costs and expenses Net income $31,460,000 12,090,000 275,000 2,315,0 $46,140,000 $ 2,360,000 $29,190,000 8.785.000 300,000 695,000 $39.970,000 $ 1,755,000 7,965,000 $10,325,000 6.760,000 $ 8,515,000 50,000 50.000 $ 3.426,000 1,644,000 750,000 500,000 6,320,000 Retained earnings, beginning of year Subtotal Dividends paid Preferred stock $1.00 per share in cash Common stock Cash $1.00 per share Stock(10%)-50,000 shares at market value of $50 per share Total dividends paid. Retained earnings, end of year 525,000 500,000 2,500,000 $ 3,075,000 $ 7,250,000 $ 550,000 $ 7,965,000 Liabilities and Shareholders' Equity Current liabilities Accounts payable $ 2,950,000 Accrued expenses 1.575,000 Federal taxes payable 875,000 Current maturities on long-term debt 500,000 Total current liabilities 5,900,000 Other liabilities 5% sinking fund debentures, due January 1, Year 16 ($500,000 redeemable annually 5,000,000 Deferred taxes on income, due to depreciation 350,000 Total other liabilities 5,350,000 Shareholders' equity Preferred stock $1 cumulative, $20 par, preference on liquidation $100 per share (authorized: 100,000 shares: issued and outstanding: 50,000 shares) 1,000,000 Common stock $1 par (authorized: 900,000 shares; issued and outstanding: Year 5,550,000 shares; Year 4.500.000 shares) 550,000 Capital in excess of par value on common stock 3,075,000 Retained eamings. 7,250,000 Total shareholders' equity 11,875,000 Total liabilities and shareholders' equity $23,125,000 5,500,000 210,000 5,710,000 1,000,000 500,000 625.000 7.965,000 10,090,000 $22.120,000 Using the financial statements above conduct the following: 1. Horizontal and Vertical Analysis 2. Ratio Analysis for Year 4 and 5: Net Profit Margin. (Hint: Total Revenues includes other revenues) . Current Ratio and Quick Ratio Debt to Equity Ratio 3. Du-Pont Analysis for Year 4 and Year 5 Return on Assets Return on Equity 4. Sustainable Growth Rate after Year 5. Industry Average (Year 5) 6% Industry Average (Year 4) 7% 2.5:1 2.3:1 Ratios Net Profit Margin Current Ratio Quick Ratio Debt to Equity Ratio Return on Assets Return on Equity 1.5:1 1.4:1 1.5:1 1.7:1 10% 9% 22% 19% Using your analysis above and the industry averages, comment on the following: 5. The profitability position of the company Use the following information to answer questions 1 to 5 LAKELAND CORPORATION Balance Sheet December 31, Year 5 and Year 4 LAKELAND CORPORATION Statement of Income and Retained Earnings For Years Ended December 31, Year 5 and Year 4 Year 5 Year 5 Year 4 Year 4 $ 1,387,000 $ 1,610,000 510,000 Revenues Net sales Royalties Interest $41,700,000 25.000 $48,400,000 70,000 30,000 $48,500,000 4,075,000 7.250,000 125,000 13,570,000 3.669,000 7,050,000 218,000 12,324,000 $41.725,000 Assets Current assets Cash Marketable securities Accounts receivable, less allowance for bad debts Year 5. $125,000: Year 4. $110,000 Inventories, at lower of cost or market Prepaid expenses Total current assets Plant and equipment, at cost Land and buildings. Machinery and equipment Total plant and equipment Less. Accumulated depreciation Total plant and equipment- Long-term receivables Deferred charges Total assets 13,500,000 9,250,000 22,750,000 13,470,000 9,280,000 250,000 25,000 $23,125,000 13,500,000 8.520,000 22.020,000 12 549,000 9,471,000 250,000 75,000 $22,120,000 Total revenues Costs and expenses Cost of sales Selling, general, and administrative Interest on 5% sinking fund debentures Provision for federal income taxes Total costs and expenses Net income $31,460,000 12,090,000 275,000 2,315,0 $46,140,000 $ 2,360,000 $29,190,000 8.785.000 300,000 695,000 $39.970,000 $ 1,755,000 7,965,000 $10,325,000 6.760,000 $ 8,515,000 50,000 50.000 $ 3.426,000 1,644,000 750,000 500,000 6,320,000 Retained earnings, beginning of year Subtotal Dividends paid Preferred stock $1.00 per share in cash Common stock Cash $1.00 per share Stock(10%)-50,000 shares at market value of $50 per share Total dividends paid. Retained earnings, end of year 525,000 500,000 2,500,000 $ 3,075,000 $ 7,250,000 $ 550,000 $ 7,965,000 Liabilities and Shareholders' Equity Current liabilities Accounts payable $ 2,950,000 Accrued expenses 1.575,000 Federal taxes payable 875,000 Current maturities on long-term debt 500,000 Total current liabilities 5,900,000 Other liabilities 5% sinking fund debentures, due January 1, Year 16 ($500,000 redeemable annually 5,000,000 Deferred taxes on income, due to depreciation 350,000 Total other liabilities 5,350,000 Shareholders' equity Preferred stock $1 cumulative, $20 par, preference on liquidation $100 per share (authorized: 100,000 shares: issued and outstanding: 50,000 shares) 1,000,000 Common stock $1 par (authorized: 900,000 shares; issued and outstanding: Year 5,550,000 shares; Year 4.500.000 shares) 550,000 Capital in excess of par value on common stock 3,075,000 Retained eamings. 7,250,000 Total shareholders' equity 11,875,000 Total liabilities and shareholders' equity $23,125,000 5,500,000 210,000 5,710,000 1,000,000 500,000 625.000 7.965,000 10,090,000 $22.120,000 Using the financial statements above conduct the following: 1. Horizontal and Vertical Analysis 2. Ratio Analysis for Year 4 and 5: Net Profit Margin. (Hint: Total Revenues includes other revenues) . Current Ratio and Quick Ratio Debt to Equity Ratio 3. Du-Pont Analysis for Year 4 and Year 5 Return on Assets Return on Equity 4. Sustainable Growth Rate after Year 5. Industry Average (Year 5) 6% Industry Average (Year 4) 7% 2.5:1 2.3:1 Ratios Net Profit Margin Current Ratio Quick Ratio Debt to Equity Ratio Return on Assets Return on Equity 1.5:1 1.4:1 1.5:1 1.7:1 10% 9% 22% 19% Using your analysis above and the industry averages, comment on the following: 5. The profitability position of the company

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!