For 2016, Clapton Company reported a decline in net income. At the end of the year, S. Hand, the president, is presented with the following condensed comparative income statement:
|
Clapton Company |
|
Comparative Income Statement |
|
For the Years Ended December 31, 2016 and 2015 |
|
1 |
2016 |
2015 |
|
|
2 |
Sales |
$7,369,600.00 |
$6,580,000.00 |
|
3 |
Cost of goods sold |
2,719,733.00 |
2,193,333.00 |
|
4 |
Gross profit |
$4,649,867.00 |
$4,386,667.00 |
|
5 |
Selling expenses |
$1,049,600.00 |
$820,000.00 |
|
6 |
Administrative expenses |
658,050.00 |
535,000.00 |
|
7 |
Total operating expenses |
$1,707,650.00 |
$1,355,000.00 |
|
8 |
Income from operations |
$2,942,217.00 |
$3,031,667.00 |
|
9 |
Other income |
132,000.00 |
120,000.00 |
|
10 |
Income before income tax |
$3,074,217.00 |
$3,151,667.00 |
|
11 |
Income tax expense |
47,600.00 |
40,000.00 |
|
12 |
Net income |
$3,026,617.00 |
$3,111,667.00 |
| Required: | |
| 1. | Prepare a comparative income statement with horizontal analysis for the two-year period, using 2015 as the base year. Use the minus sign to indicate an amount or percent decrease. If required, round percentages to one decimal place. |
| 2. | To the extent the data permit, comment on the significant relationships revealed by the horizontal analysis. |
Prepare a comparative income statement with horizontal analysis for the two-year period, using 2015 as the base year. Use the minus sign to indicate an amount or percent decrease. If required, round percentages to one decimal place.
|
Clapton Company |
|
Comparative Income Statement |
|
For the Years Ended December 31, 2016 and 2015 |
|
1 |
Increase (Decrease) |
Increase (Decrease) |
|||
|
2 |
2016 |
2015 |
Amount |
Percent |
|
|
3 |
Sales |
$7,369,600.00 |
$6,580,000.00 |
||
|
4 |
Cost of goods sold |
2,719,733.00 |
2,193,333.00 |
||
|
5 |
Gross profit |
$4,649,867.00 |
$4,386,667.00 |
||
|
6 |
Selling expenses |
$1,049,600.00 |
$820,000.00 |
||
|
7 |
Administrative expenses |
658,050.00 |
535,000.00 |
||
|
8 |
Total operating expenses |
$1,707,650.00 |
$1,355,000.00 |
||
|
9 |
Income from operations |
$2,942,217.00 |
$3,031,667.00 |
||
|
10 |
Other income |
132,000.00 |
120,000.00 |
||
|
11 |
Income before income tax |
$3,074,217.00 |
$3,151,667.00 |
||
|
12 |
Income tax expense |
47,600.00 |
40,000.00 |
||
|
13 |
Net income |
$3,026,617.00 |
$3,111,667.00 |
In: Accounting
Some recent financial statements for Smolira Golf, Inc., follow.
| SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 |
||||||||||||||||
| 2015 | 2016 | 2015 | 2016 | |||||||||||||
| Assets | Liabilities and Owners’ Equity | |||||||||||||||
| Current assets | Current liabilities | |||||||||||||||
| Cash | $ | 2,761 | $ | 2,557 | Accounts payable | $ | 2,228 | $ | 2,750 | |||||||
| Accounts receivable | 4,692 | 5,631 | Notes payable | 1,825 | 2,266 | |||||||||||
| Inventory | 12,778 | 13,632 | Other | 105 | 122 | |||||||||||
| Total | $ | 20,231 | $ | 21,820 | Total | $ | 4,158 | $ | 5,138 | |||||||
| Long-term debt | $ | 14,800 | $ | 17,560 | ||||||||||||
| Owners’ equity | ||||||||||||||||
| Common stock and paid-in surplus | $ | 45,500 | $ | 45,500 | ||||||||||||
| Fixed assets | Accumulated retained earnings | 15,729 | 40,207 | |||||||||||||
| Net plant and equipment | $ | 59,956 | $ | 86,585 | Total | $ | 61,229 | $ | 85,707 | |||||||
| Total assets | $ | 80,187 | $ | 108,405 | Total liabilities and owners’ equity | $ | 80,187 | $ | 108,405 | |||||||
| SMOLIRA GOLF, INC. 2016 Income Statement |
||||||
| Sales | $ | 190,370 | ||||
| Cost of goods sold | 127,703 | |||||
| Depreciation | 5,183 | |||||
| EBIT | $ | 57,484 | ||||
| Interest paid | 1,280 | |||||
| Taxable income | $ | 56,204 | ||||
| Taxes | 19,671 | |||||
| Net income | $ | 36,533 | ||||
| Dividends | $ | 12,055 | ||||
| Retained earnings | 24,478 | |||||
Find the following financial ratios for Smolira Golf (use year-end figures rather than average values where appropriate): (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. Enter the profitability ratios as a percent.)
| 2015 | 2016 | |||||
| Short-term solvency ratios | ||||||
| a. | Current ratio | times | times | |||
| b. | Quick ratio | times | times | |||
| c. | Cash ratio | times | times | |||
| Asset utilization ratios | ||||||
| d. | Total asset turnover | times | ||||
| e. | Inventory turnover | times | ||||
| f. | Receivables turnover | times | ||||
| Long-term solvency ratios | ||||||
| g. | Total debt ratio | times | times | |||
| h. | Debt−equity ratio | times | times | |||
| i. | Equity multiplier | times | times | |||
| j. | Times interest earned ratio | times | ||||
| k. | Cash coverage ratio | times | ||||
| Profitability ratios | ||||||
| l. | Profit margin | % | ||||
| m. | Return on assets | % | ||||
| n. | Return on equity | % | ||||
In: Finance
Some recent financial statements for Smolira Golf, Inc., follow. SMOLIRA GOLF, INC. Balance Sheets as of December 31, 2015 and 2016 2015 2016 2015 2016 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 3,181 $ 3,257 Accounts payable $ 2,158 $ 2,610 Accounts receivable 4,762 5,771 Notes payable 1,755 2,126 Inventory 12,498 13,772 Other 91 108 Total $ 20,441 $ 22,800 Total $ 4,004 $ 4,844 Long-term debt $ 13,300 $ 16,060 Owners’ equity Common stock and paid-in surplus $ 38,500 $ 38,500 Fixed assets Accumulated retained earnings 15,659 39,185 Net plant and equipment $ 51,022 $ 75,789 Total $ 54,159 $ 77,685 Total assets $ 71,463 $ 98,589 Total liabilities and owners’ equity $ 71,463 $ 98,589 SMOLIRA GOLF, INC. 2016 Income Statement Sales $ 187,570 Cost of goods sold 126,303 Depreciation 5,323 EBIT $ 55,944 Interest paid 1,420 Taxable income $ 54,524 Taxes 19,083 Net income $ 35,441 Dividends $ 11,915 Retained earnings 23,526 Find the following financial ratios for Smolira Golf (use year-end figures rather than average values where appropriate): (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. Enter the profitability ratios as a percent.) 2015 2016 Short-term solvency ratios a. Current ratio times times b. Quick ratio times times c. Cash ratio times times Asset utilization ratios d. Total asset turnover times e. Inventory turnover times f. Receivables turnover times Long-term solvency ratios g. Total debt ratio times times h. Debt−equity ratio times times i. Equity multiplier times times j. Times interest earned ratio times k. Cash coverage ratio times Profitability ratios l. Profit margin % m. Return on assets % n. Return on equity %
In: Finance
Excalibur Corporation sells video games for personal computers. The unadjusted trial balance as of December 31, 2016, appears below. December 31 is the company’s fiscal year-end. The company uses the perpetual inventory system.
Debits
Cash 88,420
Accounts receivable 27,000
Supplies 0
Prepaid rent 0
Inventory 66,000
Office equipment 83,000
Cost of goods sold 132,500
Interest expense 0
Salaries and wage expense 53,950
Rent expense 17,600
Supplies expense 2,320
Utility expense 6,100
Credits
Accumulated depreciation—office equipment 10,790
Accounts payable 35,400
Salaries and wages payable 4,800
Note payable 31,200
Common stock 120,000
Retained earnings 19,700
Sales revenue 255,000
Totals 476,890 476,890
Cash dividends paid to shareholders during the year amounted to $9,000.
Information necessary to prepare the year-end adjusting entries appears below.
1. The office equipment was purchased in 2014 and is being depreciated using the straight-line method over an eight-year useful life with no salvage value.
2. Accrued salaries and wages at year-end should be $7,200.
3. The company borrowed $31,200 on September 1, 2016. The principal is due to be repaid in 10 years. Interest is payable twice a year on each August 31 and February 28 at an annual rate of 10%.
4. The company debits supplies expense when supplies are purchased. Supplies on hand at year-end cost $580.
5. Prepaid rent at year-end should be $1,300.
Required information 1. Complete the worksheet below.
2-a. Use the information in the worksheet to prepare an income statement for 2016.
2-b. Use the information in the worksheet to prepare a statement of shareholders’ equity for 2016.
2-c. Use the information in the worksheet to prepare a balance sheet as of December 31, 2016. (Amounts to be deducted should be indicated by a minus sign.)
Required information
3. Prepare the necessary closing entries assuming that adjusting entries have been correctly posted to the accounts. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.)
In: Accounting
Kriveloff Company is in the process of closing its books at the end of 2017. The company's preliminary income statement for 2017 and its reported income statement for 2016 are given below.
2017 2016
Sales Revenues $ 900,000 $ 880,000
Cost of Goods Sold (450,000) (425,000)
Gross Profit 450,000 455,000
Depreciation (115,000) (115,000)
Other Expenses (108,000) (102,000)
Net Income $ 227,000 $ 238,000
Kriveloff's records reveal the following information:
(1) Kriveloff failed to accrue $7,000 of supplies expense at the end of 2016. The supplies expense was recorded as paid in 2017.
(2) On 1/1/15, Kriveloff purchased a machine for $120,000. Although the machine was expected to have a five-year life, it was erroneously expensed in recording the purchase. The appropriate depreciation method for this machine is double-declining-balance with no residual.
(3) At the end of 2017, Kriveloff decided to change its inventory costing method from average cost to the FIFO method. An analysis of the accounting records provides the following cost of goods sold amounts under average cost and FIFO:
Year FIFO Average
2015 410,000 430,000
2016 420,000 425,000
2017 432,000 450,000
(4) Kriveloff acquired a truck on 1/3/15 for $75,000 and estimated its useful life to be 6 years with a salvage value of $15,000. In 2017, after the preliminary statements were prepared, Kriveloff realized that the truck could be used for an additional 5 years, but that the salvage value at the end of that time would probably be only $10,000. Straight-line depreciation is being used.
Required:
A. Prepare the necessary journal entries at December 31, 2017, to record the above information.
B. Prepare new comparative income statements to reflect the adjustments required by items (1)-(3) above. You may ignore income taxes.
C. Retained earnings reported for the end of 2016 was $2,333,000 and at the end of 2015 was $2,195,000. Dividends of $100,000 have been declared in each year. Prepare comparative statements of retained earnings for Kriveloff Company, reflecting appropriate adjustments from items (1)-(3) above, ignoring income taxes.
Show all work including formulas
In: Accounting
Use of Deductibles(int-pt V)
Can you summarize in your own words an article that addresses whether you should use high or low deductibles when buying insurance? How do deductibles affect the premium, and why?
In: Finance
Which reagents react with reducing sugars (but not non-reducing sugars), indicate each reagent that reacts (5 points): (i) Millon's reagent, (ii) Bradford’s reagent, (iii) Benedict’s reagent, (iv) Barfoed’s reagent, (v) Biuret reagent
In: Chemistry
Which of the following electron configurations is incorrect?
A) N2- 1s2 2s2 2p6 3s2 3p5
B) V+ [Ar] 4s1 3d3
C) Fe3+ [Ar] 4s2 3d3
D) Sn4+ [Kr] 4d10
E) Ca+ [Ar] 4s1
In: Chemistry
For the binomial distribution with n = 10 and p = 0.4, where p is probability of success. Let X be the number of successes.
(a) Find the probability of three or more successes.
(b) Find the µ, E(X), and σ 2 , V ar(X)
In: Statistics and Probability
Which of the following complexes involved in electron transport and oxidative phosphorylation does NOT directly impact the pH of mitochondrial intermembrane space?
A) Complex I
B) Complex II
C) Complex III
D) Complex IV
E) Complex V
In: Biology