Question

In: Accounting

Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 Amount 20Y2 Percent...

Comparative Income Statement
For the Years Ended December 31, 20Y2 and 20Y1
20Y2 Amount 20Y2 Percent 20Y1 Amount 20Y1 Percent
Sales $750,000 % $645,000 %
Cost of goods sold 397,500 % 380,550 %
Gross profit $352,500 % $264,450 %
Selling expenses 142,500 % 116,100 %
Administrative expenses 75,000 % 77,400 %
Total operating expenses $217,500 % $193,500 %
Income from operations $135,000 % $70,950 %
Other income 22,500 % 19,350 %
Income before income tax $157,500 % $90,300 %
Income tax expense 60,000 % 38,700 %
Net income $97,500 % $51,600 %

2. The vertical analysis indicates that the costs other than selling expenses (cost of goods sold and administrative expenses)   as a percentage of sales. As a result, net income as a percentage of sales  . The sales promotion campaign appears to have been  . While selling expenses as a percent of sales   slightly, the   cost was more than made up for by   sales.

Solutions

Expert Solution

1
Comparative Income Statement
For the Years Ended December 31, 20Y2 and 20Y1
20Y2 Amount 20Y2 Percent 20Y1 Amount 20Y1 Percent
Sales 750000 100.0% 645000 100.0%
Cost of goods sold 397500 53.0% 380550 59.0%
Gross profit 352500 47.0% 264450 41.0%
Selling expenses 142500 19.0% 116100 18.0%
Administrative expenses 75000 10.0% 77400 12.0%
Total operating expenses 217500 29.0% 193500 30.0%
Income from operations 135000 18.0% 70950 11.0%
Other income 22500 3.0% 19350 3.0%
Income before income tax 157500 21.0% 90300 14.0%
Income tax expense 60000 8.0% 38700 6.0%
Net income 97500 13.0% 51600 8.0%
2
The vertical analysis indicates that the costs other than selling expenses (cost of goods sold and administrative expenses) improved as a percentage of sales. As a result, net income as a percentage of sales increased from 8% to 13% .The sales promotion campaign appears to have been successful.. While selling expenses as a percent of sales increased slightly (1%), the increased cost was more than made up for by increased sales.

Related Solutions

Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1 1...
Marshall Inc. Comparative Retained Earnings Statement For the Years Ended December 31, 20Y2 and 20Y1 1 20Y2 20Y1 2 Retained earnings, January 1 $3,712,000.00 $3,262,000.00 3 Net income 609,000.00 560,000.00 4 Total $4,321,000.00 $3,822,000.00 5 Dividends: 6 On preferred stock $10,000.00 $10,000.00 7 On common stock 100,000.00 100,000.00 8 Total dividends $110,000.00 $110,000.00 9 Retained earnings, December 31 $4,211,000.00 $3,712,000.00 Marshall Inc. Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 1 20Y2 20Y1 2 Sales $10,840,000.00...
Balance sheet data for a company for the years ended December 31, 20Y2 and 20Y1, are...
Balance sheet data for a company for the years ended December 31, 20Y2 and 20Y1, are shown below. 20Y2 20Y1 Current assets $ 752,000 $ 602,000 Property, plant, and equipment 6,248,000 5,397,000 Intangible assets 1,000,000 1,001,000 Current liabilities 504,000 427,000 Long-term liabilities 1,504,000 1,197,000 Common stock 1,248,000 1,253,000 Retained earnings 4,744,000 4,123,000 Prepare a comparative balance sheet for 20Y2 and 20Y1, stating each asset as a percent of total assets and each liability and stockholders' equity item as a percent...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: 1 Dec. 31, 20Y2 Dec. 31, 20Y1 2 Assets 3 Cash $918,000.00 $964,800.00 4 Accounts receivable (net)   828,900.00 761,940.00 5 Inventories 1,268,460.00 1,162,980.00 6 Prepaid expenses 29,340.00 35,100.00 7 Land 315,900.00 479,700.00 8 Buildings 1,462,500.00 900,900.00 9 Accumulated depreciation-buildings (408,600.00) (382,320.00) 10 Equipment 512,280.00 454,680.00 11 Accumulated depreciation-equipment (141,300.00) (158,760.00) 12 Total assets $4,785,480.00 $4,219,020.00 13 Liabilities and Stockholders’ Equity 14 Accounts payable (merchandise...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $ 659,790 $ 711,930 Accounts receivable (net) 600,410 547,630 Inventories 910,510 837,930 Prepaid expenses 21,110 25,070 Land 226,970 343,090 Buildings 1,049,070 646,590 Accumulated depreciation-buildings (296,910) (277,110) Equipment 369,480 326,600 Accumulated depreciation-equipment (101,610) (114,140) Total assets $3,438,820 $3,047,590 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 653,380 $ 689,480 Bonds payable 192,570 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 841,890 $ 906,790 Accounts receivable (net) 766,120 698,770 Inventories 1,161,810 1,069,200 Prepaid expenses 26,940 31,990 Land 289,610 437,780 Buildings 1,338,610 825,050 Accumulated depreciation-buildings (378,850) (353,590) Equipment 471,460 416,740 Accumulated depreciation-equipment (129,650) (145,650) Total assets $4,387,940 $3,887,080 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 833,710 $ 879,780 Bonds payable 245,720 0 Common stock, $20...
The comparative balance sheet of Coulson, Inc. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Coulson, Inc. at December 31, 20Y2 and 20Y1, is as follows:     Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $300,600 $337,800 Accounts receivable (net) 704,400 609,600 Inventories 918,600 865,800 Prepaid expenses 18,600 26,400 Land 990,000 1,386,000 Buildings 1,980,000 990,000 Accumulated depreciation—buildings (397,200) (366,000) Equipment 660,600 529,800 Accumulated depreciation—equipment (133,200) (162,000) Total assets $5,042,400 $4,217,400 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $594,000 $631,200 Income taxes payable 26,400 21,600 Bonds payable 330,000 0 Common stock,...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 818,950 $ 884,200 Accounts receivable (net) 745,240 679,730 Inventories 1,130,150 1,040,070 Prepaid expenses 26,210 31,120 Land 281,720 425,850 Buildings 1,302,130 802,570 Accumulated depreciation-buildings (368,530) (343,960) Equipment 458,610 405,380 Accumulated depreciation-equipment (126,120) (141,680) Total assets $4,268,360 $3,783,280 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 810,990 $ 855,800 Bonds payable 239,030 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 761,710 $ 821,800 Accounts receivable (net) 693,160 632,220 Inventories 1,051,160 967,370 Prepaid expenses 24,370 28,940 Land 262,030 396,090 Buildings 1,211,120 746,480 Accumulated depreciation-buildings (342,770) (319,920) Equipment 426,560 377,050 Accumulated depreciation-equipment (117,300) (131,780) Total assets $3,970,040 $3,518,250 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 754,310 $ 795,990 Bonds payable 222,320 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: 1 Dec. 31, 20Y2 Dec. 31, 20Y1 2 Assets 3 Cash $918,330.00 $965,220.00 4 Accounts receivable (net)  828,620.00 761,010.00 5 Inventories 1,268,630.00 1,162,990.00 6 Prepaid expenses 30,290.00 35,390.00 7 Land 315,080.00 478,880.00 8 Buildings 1,462,320.00 899,910.00 9 Accumulated depreciation-buildings (408,210.00) (382,220.00) 10 Equipment 511,480.00 454,920.00 11 Accumulated depreciation-equipment (140,580.00) (159,440.00) 12 Total assets $4,785,960.00 $4,216,660.00 13 Liabilities and Stockholders’ Equity 14 Accounts payable (merchandise...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 910,700 $ 978,540 Accounts receivable (net) 828,740 755,880 Inventories 1,256,770 1,156,590 Prepaid expenses 29,140 34,610 Land 313,280 473,560 Buildings 1,448,010 892,490 Accumulated depreciation-buildings (409,820) (382,490) Equipment 509,990 450,800 Accumulated depreciation-equipment (140,250) (157,550) Total assets $4,746,560 $4,202,430 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 901,850 $ 951,680 Bonds payable 265,810 0 Common stock, $20...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT