In: Accounting
The comparative balance sheets of First Solar Corporation are presented below.
First Solar Corporation
Comparative Condensed Balance Sheets
December 31
2018 2017
Assets
Current assets $ 90,000 $ 80,000
Property, plant, and equipment (net) 95,400 90,000
Intangibles 33,600 40,000
Total assets $219,000 $210,000
Liabilities and stockholders' equity
Current liabilities $ 58,320 $ 48,000
Long-term liabilities 142,500 150,000
Stockholders' equity 18,180 12,000
Total liab & stockholders' equity $219,000 $210,000
Instructions
(a) Prepare a horizontal analysis of the balance sheet data using 2017 as a base.
(b) Prepare a vertical analysis of the balance sheet data in columnar form for 2018.
(a)
Horizontal analysis of the balance sheet data using 2017 as a base.
2017 | 2018 | Absolute change | % change | |
Assets | ||||
Current assets | 80,000 | 90,000 | 10,000 | 12.5 |
Property, plant, and equipment (net) | 90,000 | 95,400 | 5,400 | 6 |
Intangibles | 40,000 | 33,600 | - 6,400 | - 16 |
Total assets | 210,000 | 219,000 | 9,000 | 4.29 |
Liabilities and stockholders' equity | ||||
Current liabilities | 48,000 | 58,320 | 10,320 | 21.5 |
Long-term liabilities | 150,000 | 142,500 | - 7,500 | - 5 |
Stockholders' equity | 12,000 | 18,180 | 6,180 | 51.5 |
Total liab & stockholders' equity | 210,000 | 219,000 | 9,000 | 4.29 |
Absolute change = Current year figure - Previous year figure
% change = Absolute change/Previous year figure
(b)
Vertical analysis of the balance sheet data in columnar form for 2018.
2018 | % of Balance sheet total | |
Assets | ||
Current assets | 90,000 | 41.10 |
Property, plant, and equipment (net) | 95,400 | 43.56 |
Intangibles | 33,600 | 15.34 |
Total assets | 219,000 | 100 |
Liabilities and stockholders' equity | ||
Current liabilities | 58,320 | 26.63 |
Long-term liabilities | 142,500 | 65.07 |
Stockholders' equity | 18,180 | 8.30 |
Total liab & stockholders' equity | 219,000 | 100 |