Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at...

Transcribed Image Text:

Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, the number of shares is shown in thousands too. Barry Computer Company: Balance Sheet as of December 31, 2021 (in thousands) Cash $ 73,200 Accounts payable Receivables Inventories 527,040 395,280 Other current liabilities Notes payable to bank Total current assets $ 995,520 Net fixed assets Total assets Total current liabilities Long-term debt Common equity (57,096 shares) 468,480 $1,464,000 Total liabilities and equity Barry Computer Company: Income Statement for Year Ended December 31, 2021 (in thousands) Sales Cost of goods sold Materials $2,400,000 $1,104,000 Labor 480,000 Heat, light, and power 168,000 Indirect labor 192,000 1,944,000 Gross profit $ 456,000 Selling expenses 216,000 General and administrative expenses 48,000 Depreciation 96,000 Earnings before interest and taxes (EBIT) $ 96,000 Interest expense 24,595 Earnings before taxes (EBT) $ 71,405 Federal and state income taxes (25%) 17,851 Net income $ 53,554 Earnings per share $ 0.9380 Price per share on December 31, 2021 $ 14.00 $ 219,600 175,680 146,400 $ 541,680 351,360 570,960 $1,464,000 a. Calculate the indicated ratios for Barry. Do not round intermediate calculations. Round your answers to two decimal places. Ratio Barry Industry Average Current 1.85 x 1.84 Quick 1.08 x 1.11 X Days sales outstanding 80.15 37 days days Inventory turnover 6.37 x 4.92 Total assets turnover 1.95 x 1.64 Profit margin 2.09% 2.23 % ROA 4.06% 3.66 % ROE 9.98% 9.37 % ROIC 7.60% 6.74 % TIE 4.00 x 3.90 Debt/Total capital 45.98% 46.58 % M/B 5.40 1.4 P/E 17.12 14.93 EV/EBITDA 5.19 9.33 Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, the number of shares is shown in thousands too. Barry Computer Company: Balance Sheet as of December 31, 2021 (in thousands) Cash $ 73,200 Accounts payable Receivables Inventories 527,040 395,280 Other current liabilities Notes payable to bank Total current assets $ 995,520 Net fixed assets Total assets Total current liabilities Long-term debt Common equity (57,096 shares) 468,480 $1,464,000 Total liabilities and equity Barry Computer Company: Income Statement for Year Ended December 31, 2021 (in thousands) Sales Cost of goods sold Materials $2,400,000 $1,104,000 Labor 480,000 Heat, light, and power 168,000 Indirect labor 192,000 1,944,000 Gross profit $ 456,000 Selling expenses 216,000 General and administrative expenses 48,000 Depreciation 96,000 Earnings before interest and taxes (EBIT) $ 96,000 Interest expense 24,595 Earnings before taxes (EBT) $ 71,405 Federal and state income taxes (25%) 17,851 Net income $ 53,554 Earnings per share $ 0.9380 Price per share on December 31, 2021 $ 14.00 $ 219,600 175,680 146,400 $ 541,680 351,360 570,960 $1,464,000 a. Calculate the indicated ratios for Barry. Do not round intermediate calculations. Round your answers to two decimal places. Ratio Barry Industry Average Current 1.85 x 1.84 Quick 1.08 x 1.11 X Days sales outstanding 80.15 37 days days Inventory turnover 6.37 x 4.92 Total assets turnover 1.95 x 1.64 Profit margin 2.09% 2.23 % ROA 4.06% 3.66 % ROE 9.98% 9.37 % ROIC 7.60% 6.74 % TIE 4.00 x 3.90 Debt/Total capital 45.98% 46.58 % M/B 5.40 1.4 P/E 17.12 14.93 EV/EBITDA 5.19 9.33