Consecutive five year balance sheets and income statements of Donna Szabo Corporation are shown below and on the following page.
Required
a. Compute or determine the following for the years 2005–2009:
1. Degree of financial leverage
2. Earnings per common share
3. Price/earnings ratio
4. Percentage of earnings retained
5. Dividend payout
6. Dividend yield
7. Book value per share
8. Materiality of options (use stock options outstanding)
b. Comment from the perspective of an investor.
|
Donna Szabo Corporation |
|||||
|
(Dollars in thousands) |
2009 |
2008 |
2007 |
2006 |
2005 |
|
Assets |
|||||
|
Current assets: |
|||||
|
Cash |
$26,000 |
$27,000 |
$29,000 |
$28,000 |
$27,000 |
|
Accounts receivable, net |
125,000 |
126,000 |
128,000 |
130,000 |
128,000 |
|
Inventories |
140,000 |
143,000 |
145,000 |
146,000 |
144,000 |
|
Total current assets |
291,000 |
296,000 |
302,000 |
304,000 |
299,000 |
|
Property, plant, and equipment, net |
420,000 |
418,000 |
417,000 |
418,000 |
415,000 |
|
Total assets |
$711,000 |
$714,000 |
$719,000 |
$722,000 |
$714,000 |
|
Liabilities and Stockholders’ Equity |
|||||
|
Current liabilities: |
|||||
|
Accounts payable |
$120,000 |
$122,000 |
$122,500 |
$124,000 |
$125,000 |
|
Income taxes |
12,000 |
13,000 |
13,500 |
13,000 |
12,000 |
|
Total current liabilities |
132,000 |
135,000 |
136,000 |
137,000 |
137,000 |
|
Long term debt |
90,000 |
65,000 |
67,000 |
68,000 |
69,000 |
|
Stockholders’ equity: |
|||||
|
Preferred stock |
49,000 |
76,000 |
80,000 |
82,000 |
75,000 |
|
Common stock |
290,000 |
290,000 |
290,000 |
290,000 |
290,000 |
|
Paid in capital in excess of par, common stock |
70,000 |
70,000 |
70,000 |
70,000 |
70,000 |
|
Retained earnings |
80,000 |
78,000 |
76,000 |
75,000 |
73,000 |
|
Total stockholders’ equity |
489,000 |
514,000 |
516,000 |
517,000 |
508,000 |
|
Total liabilities and stockholders’ equity |
$711,000 |
$714,000 |
$719,000 |
$722,000 |
$714,000 |
|
Donna Szabo Corporation |
|||||
|
(In thousands, except per share) |
2009 |
2008 |
2007 |
2006 |
2005 |
|
Net sales |
$890,000 |
$870,000 |
$850,000 |
$935,000 |
$920,000 |
|
Cost of goods sold |
540,000 |
530,700 |
522,750 |
579,000 |
570,000 |
|
Gross profit |
350,000 |
339,300 |
327,250 |
356,000 |
350,000 |
|
Selling and administrative expense |
230,000 |
225,000 |
220,000 |
225,000 |
224,000 |
|
Interest expense |
9,500 |
6,600 |
6,800 |
6,900 |
7,000 |
|
Earnings from continuing operations |
110,500 |
107,700 |
100,450 |
124,100 |
119,000 |
|
Income taxes |
33,000 |
33,300 |
32,100 |
30,400 |
37,400 |
|
Earnings from continuing operations |
77,500 |
74,400 |
68,350 |
93,700 |
81,600 |
|
Extraordinary gains, net of taxes |
20,000 |
— |
— |
— |
— |
|
Net earnings |
$97,500 |
$74,400 |
$68,350 |
$93,700 |
$81,600 |
|
Earnings per share: |
|||||
|
Continuing operations |
$2.67 |
$2.57 |
$2.36 |
$3.23 |
$2.81 |
|
Extraordinary gain |
0.69 |
— |
— |
— |
— |
|
Net earnings per share |
$3.36 |
$2.57 |
$2.36 |
$3.23 |
$2.81 |
Note: Additional data:
1. Preferred stock dividends (in thousands):
|
2009 |
$3,920 |
|
2008 |
$6,100 |
|
2007 |
$6,400 |
|
2006 |
$6,600 |
|
2005 |
$6,000 |
2. Common shares outstanding, 29,000,000 (actual) (2005–2009)
3. Stock options outstanding, 1,000,000 (actual) (2005–2009)
4. Dividends per common share (actual):
|
2009 |
$3.16 |
|
2008 |
$2.29 |
|
2007 |
$2.10 |
|
2006 |
$2.93 |
|
2005 |
$2.80 |
5. Market price per common share (actual):
|
2009 |
$24.00 |
|
2008 |
$22.00 |
|
2007 |
$21.00 |
|
2006 |
$37.00 |
|
2005 |
$29.00 |