(a)
Common size analysis can be led in two different ways, i.e., vertical analysis and horizontal analysis. Vertical analysis alludes to the analysis of explicit details in connection to a base thing inside the equivalent money related period. For instance, in a critical position sheet, we can survey the extent of stock.
Prepare common size income statement to be used for horizontal analysis for Richardson socks comapny 2017 to 2019. Utilize 2017 as the base year for 2018 and 2019.
Answer to Problem 89PSB
Common size for income statement ( horizontal)
Particular | 2019 | 2018 | 2017 |
Revenues | 129.07 | 114.91 | 100.00 |
Costs and expenses: | |||
Cost of goods sold | 115.58 | 114.49 | 100.00 |
Selling and administrative | 155.02 | 109.32 | 100.00 |
Interest | 75.26 | 102.33 | 100.00 |
Other expenses (income) | -1887.25 | -2209.80 | 100.00 |
Total costs and expenses | 124.30 | 113.23 | 100.00 |
Income before income taxes | 149.75 | 122.15 | 100.00 |
Income taxes | 151.47 | 112.19 | 100.00 |
Net income S | 149.09 | 125.92 | 100.00 |
Explanation of Solution
In this calculation 1 formula is used
For 2019 year =
For 2018 year =
(b)
Net income increase shows that what types of effect in the income statement, so increase the net income.
To discuss:
Why net income percentage increase from 2017 to 2019.
Answer to Problem 89PSB
There are some reasons for increase net income
- Increase the sale from 2017 to 2019.
- Cost of goods increase but less increase in the comparison with sale amount.
- Decrease the interest cost from 2017 to 2019.
- Increase the selling expense that why increase the sale volume then increase the net income.
Explanation of Solution
- Other expense increase is very high amount.
- Increase the sale from 2017 to 2019.
- Cost of goods increase but less increase in the comparison with sale amount.
- Decrease the interest cost from 2017 to 2019.
- Increase the selling expense that why increase the sale volume then increase the net income.
(c)
To discuss:
Prepare common size statement of balance sheet to be used vertical analysis for 2018 and 2019.
Answer to Problem 89PSB
Common size statement (vertical)
Balance sheet
ASSETS | 2019 | 2018 | 2019 | 2018 |
Current assets: | ||||
Cash and equivalents | 301,695 | 269,648 | 13.66 | 14.13 |
Accounts receivable, less allowance for doubtful accounts of $20,568 and $18,322 | 670,469 | 604236 | 30.35 | 31.66 |
Inventories | 601,396 | 469,582 | 27.23 | 24.61 |
23,415 | 24,397 | 1.06 | 1.28 | |
Prepaid expenses | 43,624 | 36,478 | 1.98 | 1.91 |
Total current assets | 1640599 | 1404341 | 74.28 | 73.59 |
Property, plant. and equipment | 376,700 | 353,008 | 17.05 | 18.50 |
GooMvill | 162,325 | 127,695 | 7.35 | 6.69 |
Other asses | 29,158 | 23,598 | 1.32 | 1.24 |
Total assets | 2208782 | 1908442 | 100.00 | 100.00 |
LIABILITIES AND |
||||
Current liabilities: | ||||
Current portion o4 longterm deb: S | 63,169 | 5665 | 2.86 | 0.30 |
Notes payable | 112,596 | 110423 | 5.10 | 5.79 |
Accounts payable | 128,696 | 139364 | 5.83 | 7.30 |
Accrued liabilides | 143,874 | 133569 | 6.51 | 7.00 |
Income taxes payable | 23.541 | 38972 | 0.00 | 2.04 |
Total current liabilities S | 471,876 | 427993 | 21.36 | 22.43 |
Longterm debt | 16,254 | 83,456 | 0.74 | 4.37 |
Noncurrent deferred income taxes | 33,489 | 31238 | 1.52 | 1.64 |
Other noncurrent liabilities | 46,685 | 27,434 | 2.11 | 1.44 |
Commitments and contingencies 0 0 | 0 | 0 | 0.00 | 0.00 |
Redeemable pre4ened stock 200 200 | 200 | 200 | 0.01 | 0.01 |
Total liabilities S | 568504 | 570321 | 25.74 | 29.88 |
Stockholders equity: | ||||
Common stock at stated value: | ||||
Class A convertible-27,723 and 25,832 shares outrancing | 164 | 175 | 0.01 | 0.01 |
Class 13-49,756 and 47,652 shares outstanding | 3,152 | 3120 | 0.14 | 0.16 |
Capital in excess of stated value | 110,596 | 96546 | 5.01 | 5.06 |
-8741 | -7859 | -0.40 | -0.41 | |
Retained earnings | 1535107 | 1246339 | 69.50 | 65.31 |
Total stockholderi equity 5 | 1640278 | 1338321 | 74.26 | 70.13 |
Total liabditits and stockholders equity | 2208782 | 1908642 | 100.00 | 100.01 |
Explanation of Solution
Formula used in the vertical common size balance sheet statement
For 2018 =
For 2019 =
(d)
Balance sheet is the main statement of any business which shows the real figure of particular company, and after the company balance sheet company can analysis of any types like debt to equity ratio any many more.
Company also identity that how much company invest in the different types of assets.
To discuss:
Indicate whether the proportion of dollars invested in the various categories of assets has changed significantly between 2018 to 2019.
Answer to Problem 89PSB
ASSETS | 2019 | 2018 | Difference | percentage |
Current assets: | ||||
Cash and equivalents | 301,695 | 269,648 | 32,047 | 11.88 |
Accounts receivable, less allowance for doubtful accounts of $20,568 and $18,322 | 670,469 | 604236 | 66,233 | 10.96 |
Inventories | 601,396 | 469,582 | 131,814 | 28.07 |
Deferred income taxes | 23,415 | 24,397 | -982 | -4.03 |
Prepaid expenses | 43,624 | 36,478 | 7,146 | 19.59 |
Total current assets | 1640599 | 1404341 | 236,258 | 16.82 |
Property, plant. and equipment | 376,700 | 353,008 | 23,692 | 6.71 |
GooMvill | 162,325 | 127,695 | 34,630 | 27.12 |
Other asses | 29,158 | 23,598 | 5,560 | 23.56 |
Total assets | 2208782 | 1908442 | 300,340 | 15.74 |
Explanation of Solution
ASSETS | 2019 | 2018 | Difference | percentage |
Current assets: | ||||
Cash and equivalents | 301,695 | 269,648 | 32,047 | 11.88 |
Accounts receivable, less allowance for doubtful accounts of $20,568 and $18,322 | 670,469 | 604236 | 66,233 | 10.96 |
Inventories | 601,396 | 469,582 | 131,814 | 28.07 |
Deferred income taxes | 23,415 | 24,397 | -982 | -4.03 |
Prepaid expenses | 43,624 | 36,478 | 7,146 | 19.59 |
Total current assets | 1640599 | 1404341 | 236,258 | 16.82 |
Property, plant. and equipment | 376,700 | 353,008 | 23,692 | 6.71 |
GooMvill | 162,325 | 127,695 | 34,630 | 27.12 |
Other asses | 29,158 | 23,598 | 5,560 | 23.56 |
Total assets | 2208782 | 1908442 | 300,340 | 15.74 |
Difference amount = amount of 2019 − Amount of 2018Percentage =
(e)
Capital raised means company taking some amount of borrowing for the purpose of increase the profit amount also increase the company manufacturing or production.
To discuss:
How much amount of capital raised from the various categories of assets has changed significantly between 2018 to 2019.
Answer to Problem 89PSB
Stockholders’ equity: | Difference | Percentage | ||
Common stock at stated value: | ||||
Class A convertible-27,723 and 25,832 shares outstanding | 164 | 175 | -11 | -6.29 |
Class B-49,756 and 47,652 shares outstanding | 3,152 | 3120 | 32 | 1.03 |
Capital in excess of stated value | 110,596 | 96546 | 14,050 | 14.55 |
Treasury stock (common at cost) | -8741 | -7859 | -882 | 11.22 |
Retained earnings | 1535107 | 1246339 | 288,768 | 23.17 |
Total stockholdeing equity 5 | 1640278 | 1338321 | 301,957 | 22.56 |
Total liabditits and stockholders equity | 2208782 | 1908642 | 300,140 | 15.73 |
Explanation of Solution
Difference amount = amount of 2019 − Amount of 2018
Percentage =
(f)
An organization’s balance sheet, otherwise called an "announcement of financial position," uncovers the company’s assets, liabilities and owners' equity (total assets). The balance sheet, together with the salary proclamation and income explanation, make up the foundation of any organization’s financial.
To discuss:
Discuss the financial statement.
Answer to Problem 89PSB
The company is in very good position, there are some information about the income statement and from the balance sheet:
- Sale volume has increase
- Profit also increase
- Current assets increase from 2018 to 2019
- Fixed assets purchase by the company for the production.
- Total fixed assets increase.
Goodwill purchase- Company repayment the long-term debt
- Company purchase own share from the market
- Company increase the retained earning
- Reduce the income tax payable.
Explanation of Solution
The organization is in excellent position, there are some data about the pay explanation and from the balance sheet:
1.Sale volume has increment
2.Profit additionally increment
3.Current assets increment from 2018 to 2019
4.Fixed assets buy by the organization for the generation.
5.Total fixed assets increment.
6.Goodwill buy
7.Company reimbursement the long haul obligation
8.Company buy possess share from the market
9.Company increment the held procuring
10.Reduce the pay charge payable.
Want to see more full solutions like this?
Chapter 12 Solutions
Cornerstones of Financial Accounting
- Using the following select financial statement information from Black Water Industries, compute the accounts receivable turnover ratios for 2018 and 2019 (round answers to two decimal places). What do the outcomes tell a potential investor about Black Water Industries?arrow_forwardThe following select account data is taken from the records of Carnival Express for 2019. A. Use the data provided to compute net sales for 2019. B. Prepare a simple income statement for the year ended December 31, 2019. C. Compute the gross margin for 2019. D. Prepare a multi-step income statement for the year ended December 31, 2019.arrow_forwardPrepare an income statement using the following information for CK Company for the month of February 2019.arrow_forward
- Using the following select financial statement information from Black Water Industries, compute the number of days sales in receivables ratios for 2018 and 2019 (round answers to two decimal places). What do the outcomes tell a potential investor about Black Water Industries?arrow_forwardThe following information is taken from the records of Baklava Bakery for the year 2019. A. Calculate net income or net loss for January. B. Calculate net income or net loss for February. C. Calculate net income or net loss for March. D. For each situation, comment on how a stakeholder might view the firms performance. (Hint: Think about the source of the income or loss.)arrow_forwardThe following is the adjusted trial balance data for Elm Connections as of December 31, 2019. A. Use the data provided to compute net sales for 2019. B. Compute the gross margin for 2019. C. Compute the gross profit margin ratio (rounded to nearest hundredth) D. Prepare a simple income statement for the year ended December 31, 2019. E. Prepare a multi-step income statement for the year ended December 31, 2019.arrow_forward
- A Preparation of Ratios Refer to the financial statements for Burch Industries in Problem 12-89A and the following data. Required: 1. Prepare all the financial ratios for Burch for 2019 and 2018 (using percentage terms where appropriate and rounding all answers to two decimal places). 2. CONCEPTUAL CONNECTION Explain whether Burchs short-term liquidity is adequate. 3. CONCEPTUAL CONNECTION Discuss whether Burch uses its assets efficiently. 4. CONCEPTUAL CONNECTION Determine whether Burch is profitable. 5. CONCEPTUAL CONNECTION Discuss whether long-term creditors should regard Burch as a high-risk or a low-risk firm. 6. Perform a Dupont analysis (rounding to two decimal places) for 2018 and 2019.arrow_forward6. The following is the adjusted trial balance data for Nino's Pizzenia as of December 31, 2019. NINO'S PIZZERIA Adjusted Trlal Balance Year Ended December 31,2019 Debit Credit S 775,984 45,688 200,460 135,624 Cash Accounts Receivable Buildings Merchandise Inventory Accounts Payable Common Stock Sales Interest Revenue Rent Revenue Sales Salaries Expense office Supplies Expense Sales Discounts Interest Expense Sales Returns and Allowances, Cost of goods sold Rent Expense Depreciation Expense: Office Equipment Insurance Expense Advertising Expense Totals $437,880 410,542 555,696 84,652 86,900 24,500 6,270 102,890 4,577 105.854 122,853 20.000 10.555 2,780 17:635 $1,575,670 $1,575,670arrow_forwardLiverton Co.’s income statement for the year ended 31 March 2019 and statements of financial position at 31 March 2019 and 2018 were as follows in the images. Calculate for the financial year ended 31 March 2019 and, where possible, for 31 March 2018, the following ratios: i) Gross profit marginii) Assets usageiii) Current ratioiv) Acid testv) Inventories holding periodvi) Debt to Equity ratioarrow_forward
- Obtain Target Corporation's annual report for its 2018 fiscal year (year ended February 2, 2019) at http://investors.target.com a. What was Target's gross margin percentage for the fiscal year ended February 2, 2019 (2018) and 2017? Use "Sales" for these computations b. What was Target's Return on Sales percentage for 2018 and 2017? Use "Total Revenue" for these computations. c. Target's return on ales percentage for 2017 was higher than it was in 2018. Ignoring taxes, how much higher would Target's 2018 net income have been if it's return on sales percentage in 2018 had been the same as for 2017?arrow_forwardd. Using the “Income Statement” worksheet, center the financial statement titlesacross the data below and bold and italicize the company name. e. Complete the formulas in cells provided for revenues* for 2021. 2021 revenues haveIncreased by 1/2% over 2020 values. f. Complete the formulas in cells provided for expenses for 2021. 2021 expenses have decreasedby 1/4% over 2020 values g. Using the correct function or formula calculate the total expenses and losses in the cellsprovided.arrow_forwardSolve and perform the different financial ratios using the financial statements of XYZ Company for the year 2021. 1. Current Ratio 2. Quick Ratio 3. Receivables Turnover 4. Inventory Turnover 5. Debt Ratio 6. Equity Ratio 7. Times Interest Earned 8. Gross Profit Margin 9. Operating Profit Margin 10. Net Profit Marginarrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College