for Years Ending December 31, 1995 and 1999 (thousands of dollars) 1995 1999
Net sales $32,513 $48,769
Cost of goods sold 19,183 29,700 Gross profit $13,330 $19,069 Operating expenses 10,758 16,541 EBIT 2,572 2,528 Interest expenses 361 517 Income before taxes $2,211 $2,011 Federal income taxes 1,040 704 Net income $1,171 $1,307 Dividends 500 700
Exhibit 2 Magnetronics, Inc., Consolidated Balance Sheets at
December 31, 1995 and 1999 (thousands of dollars) 1995 1999
Cash $1,617 $2,020
Accounts receivable 5,227 7,380 Inventories 4,032 8,220 Current assets $10,876 $17,620 Net fixed assets 4,073 5,160 Total assets $14,949 $22,780
Notes payable, banks $864 $1,213
Accounts payable 1,615 2,820 Accrued expenses and taxes 2,028 3,498 Current liabilities $4,507 $7,531 Long-term debt 2,750 3,056 Stockholders equity 7,692 12,193 Total liabilities and stockholders' equity $14,949 $22,780 1995 1999 tax rate Av tax rate 47.0% 35.0% EBIAT EBIT+I(1-T) $1,362 $1,643 EBIT(1-T) 1362.194482135 1643.011437096 Capital capital $11,306 $16,462 MV Equity Depreciation Total Liabilities TA-Equity No of shares Overall Profitability Ratios ROE PAT/NW 15.2% 10.7% ROA EBIAT/Assets 9.1% 7.2% ROIC EBIAT/Capital 12.0% 10.0% Profitability Ratios Return on Sales (Net Margin) PAT/Sales 3.6% 2.7% Gross Margin GrossProfit/Sales 41.0% 39.1% Operating Margin EBIT/Sales 7.9% 5.2% EBITDA Margin EBITDA/Sales Activity Ratios Asset Turnover Sales/TA 2.17 2.14 Fixed Asset turnover ratio Sales/FA 7.98 9.45 Current Asset turnover ratio Sales/CA 2.99 2.77 Inventory Turnover ratio COGS/Inventory 4.76 3.61 AR TO Ratio Sales/ AR 6.22 6.61 Average Sales per day Sales/365 Average Collection Period Reces/Av Sales Inventory Holding Period Leverage Ratios Debt ratio TD/TA Debt Ratio (Market) ICR or TIE EBIT/I Payables Period (days) Liquidity Ratio Current Ratio CA/CL Quick Ratio (CA-Inv)/CL Unidentified Balance Sheet A B C D E Balance Sheet Percentages Cash 7.60% 2.70% 1.40% 7.20% 12.70% Receivables 31.7 4.7 2.9 60.3 11.5 Inventories 5.3 2.0 23.0 8.7 48.1 Other current assets 1.2 3.0 1.8 7.3 0.0 Property and equipment (net) 30.2 66.6 49.9 4.3 25.0 Other assets 24.0 21.0 21.0 12.2 2.7 Total assets 100.00% 100.00% 100.00% 100.00% 100.00%
Notes payable 38.40% 4.20% 4.60% 50.80% 0.90%
Accounts payable 5.5 3.0 20.0 15.2 21.5 Other current liabilities 1.5 4.7 12.7 5.7 27.4 Long-term debt 17.4 30.0 37.5 22.7 8.1 Other liabilities 26.5 22.9 9.8 1.3 8.1 Owners equity 10.7 35.2 15.4 4.3 34.0 Total liabilities and equity 100.00% 100.00% 100.00% 100.00% 100.00% Selected Ratios Net profits/net sales .04 .14 .02 .01 .05 Net profits/total assets .03 .05 .06 .01 .03 Net profits/owners equity .29 .14 .41 .13 .10 Net sales/total assets .78 .36 3.2 2.1 .67 Collection period (days) 149 48 3 106 63 Inventory turnover 11 10 10 23 1.1 Total liabilities/total assets .89 .65 .85 .96 .66 Long-term debt/owners equity 1.6 .85 2.4 5.3 .24 Quick ratio .9 .9 .2 .9 .5