The comparative statements of Villa Tool Company are presented below.
VILLA TOOL COMPANY |
|
Income Statement |
|
For the Year Ended December 31
|
|
|
2012 |
|
2011 |
|
Net sales |
$1,818,500 |
|
$1,750,500 |
|
Cost of goods sold |
1,011,500
|
|
996,000
|
|
Gross profit |
807,000 |
|
754,500 |
|
Selling and administrative expense |
516,000
|
|
479,000
|
|
Income from operations |
291,000 |
|
275,500 |
|
Other expenses and losses |
|
|
|
|
Interest expense |
18,000
|
|
14,000
|
|
Income before income taxes |
273,000 |
|
261,500 |
|
Income tax expense |
81,000
|
|
77,000
|
|
Net income |
$ 192,000
|
|
$ 184,500
|
|
|
|
|
|
|
VILLA TOOL COMPANY |
|
Balance Sheets |
|
December 31
|
|
Assets |
2012 |
|
2011 |
|
Current assets |
|
|
|
|
Cash |
$ 60,100 |
|
$ 64,200 |
|
Short-term investments |
69,000 |
|
50,000 |
|
Accounts receivable (net) |
117,800 |
|
102,800 |
|
Inventory |
123,000
|
|
115,500
|
|
Total current assets |
369,900
|
|
332,500
|
|
Plant assets (net) |
600,300
|
|
520,300
|
|
Total assets |
$970,200
|
|
$852,800
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
$160,000 |
|
$145,400 |
|
Income taxes payable |
43,500
|
|
42,000
|
|
Total current liabilities |
203,500
|
|
187,400
|
|
Bonds payable |
200,000
|
|
200,000
|
|
Total liabilities |
403,500
|
|
387,400
|
|
Stockholders' equity |
|
|
|
|
Common stock ($5 par) |
280,000 |
|
300,000 |
|
Retained earnings |
286,700
|
|
165,400
|
|
Total stockholders' equity |
566,700
|
|
465,400
|
|
Total liabilities and stockholders' equity |
$970,200
|
|
$852,800
|
Compute the following ratios for 2012. (Weighted average common shares in 2012 were 57,000, and all sales were on account.)
(a) Earnings per share$
(b) Return on common stockholders' equity
(c) Return on assets
(d) Current:1
(e) Acid-test:1
(f) Receivables turnovertimes
(g) Inventory turnovertimes
(h) Times interest earnedtimes
(i) Asset turnovertimes
(j) Debt to total assets