The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | Apr 2017 |
| Last Sign in: | 59 Weeks Ago, 5 Days Ago |
| Questions Answered: | 7570 |
| Tutorials Posted: | 7352 |
BS,MBA, PHD
Adelphi University/Devry
Apr-2000 - Mar-2005
HOD ,Professor
Adelphi University
Sep-2007 - Apr-2017
P 7-10.          Consecutive five-year balance sheets and income statements of Laura Gibson Corporation are shown below and on the following page.
Â
Required          a.   Compute the following for the years ended December 31,   2003–2007:
1.    Times interest earned
2.    Fixed charge coverage
3.    Debt ratio
4.    Debt/equity ratio
5.    Debt to tangible net worth
b.  Comment on the debt position and the trends indicated in the long-term debt-paying ability.
Â
Laura Gibson Corporation Balance Sheets
December 31, 2003 through December 31, 2007
Â
|
(Dollars in thousands) |
2007 |
 |
2006 |
 |
2005 |
 |
2004 |
 |
2003 |
|
Assets |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|
Current assets: |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|
Cash |
$ Â 27,000 |
 |
$ Â 26,000 |
 |
$ Â 25,800 |
 |
$ Â 25,500 |
 |
$ Â 25,000 |
|
Accounts receivable, net |
135,000 |
 |
132,000 |
 |
130,000 |
 |
129,000 |
 |
128,000 |
|
Inventories |
128,000 |
 |
130,000 |
 |
134,000 |
 |
132,000 |
 |
126,000 |
|
Total current assets |
290,000 |
 |
288,000 |
 |
289,800 |
 |
286,500 |
 |
279,000 |
|
Property, plant, and equipment, net |
250,000 |
 |
248,000 |
 |
247,000 |
 |
246,000 |
 |
243,000 |
|
Intangibles |
20,000 |
 |
18,000 |
 |
17,000 |
 |
16,000 |
 |
15,000 |
|
Total assets |
$560,000 |
 |
$554,000 |
 |
$553,800 |
 |
$548,500 |
 |
$537,000 |
Liabilities and stockholders’ equity
Current liabilities:
Â
|
Accounts payable |
$ Â 75,000 |
 |
$ Â 76,000 |
 |
$ Â 76,500 |
 |
$ Â 77,000 |
 |
$ Â 78,000 |
|
Income taxes |
13,000 |
 |
13,500 |
 |
14,000 |
 |
13,000 |
 |
13,500 |
|
Total current liabilities |
88,000 |
 |
89,500 |
 |
90,500 |
 |
90,000 |
 |
91,500 |
|
Long-term debt |
170,000 |
 |
168,000 |
 |
165,000 |
 |
164,000 |
 |
262,000 |
|
Stockholders’ equity |
302,000 |
 |
296,500 |
 |
298,300 |
 |
294,500 |
 |
183,500 |
Total liabilities and
stockholders’ equity                                             $560,000                          $554,000                          $553,800                          $548,500                          $537,000
Â
                                                Â
                                                Â
                                               Â
                                                ![]()
Â
Â
Laura Gibson Corporation Statement of Earnings
For the Years Ended December 31, 2003–2007
Â
|
(In thousands, except per share) |
2007 |
 |
2006 |
 |
2005 |
 |
2004 |
 |
2003 |
|
Net sales |
$920,000 |
 |
$950,000 |
 |
$910,000 |
 |
$850,000 |
 |
$800,000 |
|
Cost of goods sold |
640,000 |
 |
648,000 |
 |
624,000 |
 |
580,000 |
 |
552,000 |
|
Gross margin |
280,000 |
 |
302,000 |
 |
286,000 |
 |
270,000 |
 |
248,000 |
|
Selling and administrative expense |
156,000 |
 |
157,000 |
 |
154,000 |
 |
150,000 |
 |
147,000 |
|
Interest expense |
17,000 |
 |
16,000 |
 |
15,000 |
 |
14,500 |
 |
23,000 |
Â
Â
Â
![]()
![]()
![]()
![]()
Earnings from continuing
Â
2007Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 2006Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 2005Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 2004Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 2003
Â
operations before income taxes                               $107,000                            $129,000                        $117,000                        $105,500                        $  78,000 Income taxes                                                                                     36,300                                  43,200                        39,800                              35,800                                    26,500
                                                   Â
                                            Â
                                            Â
                                             ![]()
![]()
![]()
![]()
![]()
Earnings from continuing  operations                             70,700                                  85,800                              77,200                              69,700                              51,500 Discontinued operating earnings
(loss), net of taxes:
From operations                                                                       (1,400)                                  1,300                                 1,400                                  1,450                                 1,600
![]()
![]()
On disposal                                                                                       (900)                                          —                                         —                                         —                                         — Earnings (loss) from
Â
|
discontinued operation |
(2,300) |
 |
1,300 |
 |
1,400 |
 |
1,450 |
 |
1,600 |
|
Net earnings |
$ Â 68,400 |
 |
$ Â 87,100 |
 |
$ Â 78,600 |
 |
$ Â 71,150 |
 |
$ Â 53,100 |
|
Earnings (loss) per share: Continuing operations |
 $        1.53 |
 |
 $        1.69 |
 |
 $        1.46 |
 |
 $        1.37 |
 |
 $        1.25 |
|
Discontinued operations |
(0.03) |
 |
0.01 |
 |
0.01 |
 |
0.01 |
 |
0.01 |
|
Net earnings per share |
$Â Â Â Â Â Â Â Â 1.50 |
 |
$Â Â Â Â Â Â Â Â 1.70 |
 |
$Â Â Â Â Â Â Â Â 1.47 |
 |
$Â Â Â Â Â Â Â Â 1.38 |
 |
$Â Â Â Â Â Â Â Â 1.26 |
 L-----------aur-----------a G-----------ibs-----------on -----------Cor-----------por-----------ati-----------on-----------