Sales $587,944 $532,000 Cost of goods sold 414,800 340,000 Gross profit $173,144 $192,000 Selling expenses $57,380 $45,000 Administrative expenses 33,540 28,000 Total operating expenses $90,920 $73,000 Income from operations $82,224 $119,000 Other revenue 2,644 2,200 Income before income tax $84,868 $121,200 Income tax expense 23,800 36,400 Net income $61,068 $84,800 Required: 1. Prepare a comparative income statement with horizontal analysis for the two-year period, using 20Y1 as the base year. Round percentages to one decimal place. Use the minus sign to indicate a decrease in the "Increase (Decrease)" columns. McDade Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 20Y1 Difference - Amount Difference - Percent Sales $587,944 $532,000 $fill in the blank 888e2a06df83fef_1 fill in the blank 888e2a06df83fef_2% Cost of goods sold 414,800 340,000 fill in the blank 888e2a06df83fef_3 fill in the blank 888e2a06df83fef_4% Gross profit $173,144 $192,000 $fill in the blank 888e2a06df83fef_5 fill in the blank 888e2a06df83fef_6% Selling expenses $57,380 $45,000 $fill in the blank 888e2a06df83fef_7 fill in the blank 888e2a06df83fef_8% Administrative expenses 33,540 28,000 fill in the blank 888e2a06df83fef_9 fill in the blank 888e2a06df83fef_10% Total operating expenses $90,920 $73,000 $fill in the blank 888e2a06df83fef_11 fill in the blank 888e2a06df83fef_12% Income from operations $82,224 $119,000 $fill in the blank 888e2a06df83fef_13 fill in the blank 888e2a06df83fef_14% Other revenue 2,644 2,200 fill in the blank 888e2a06df83fef_15 fill in the blank 888e2a06df83fef_16% Income before income tax $84,868 $121,200 $fill in the blank 888e2a06df83fef_17 fill in the blank 888e2a06df83fef_18% Income tax expense 23,800 36,400 fill in the blank 888e2a06df83fef_19 fill in the blank 888e2a06df83fef_20% Net income $61,068 $84,800 $fill in the blank 888e2a06df83fef_21 fill in the blank 888e2a06df83fef_22% 2. Net income has from 20Y1 to 20Y2. Sales have ; however, the cost of goods sold has , causing the gross profit to .

Sales $587,944 $532,000 Cost of goods sold 414,800 340,000 Gross profit $173,144 $192,000 Selling expenses $57,380 $45,000 Administrative expenses 33,540 28,000 Total operating expenses $90,920 $73,000 Income from operations $82,224 $119,000 Other revenue 2,644 2,200 Income before income tax $84,868 $121,200 Income tax expense 23,800 36,400 Net income $61,068 $84,800 Required: 1. Prepare a comparative income statement with horizontal analysis for the two-year period, using 20Y1 as the base year. Round percentages to one decimal place. Use the minus sign to indicate a decrease in the "Increase (Decrease)" columns. McDade Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 20Y2 20Y1 Difference - Amount Difference - Percent Sales $587,944 $532,000 $fill in the blank 888e2a06df83fef_1 fill in the blank 888e2a06df83fef_2% Cost of goods sold 414,800 340,000 fill in the blank 888e2a06df83fef_3 fill in the blank 888e2a06df83fef_4% Gross profit $173,144 $192,000 $fill in the blank 888e2a06df83fef_5 fill in the blank 888e2a06df83fef_6% Selling expenses $57,380 $45,000 $fill in the blank 888e2a06df83fef_7 fill in the blank 888e2a06df83fef_8% Administrative expenses 33,540 28,000 fill in the blank 888e2a06df83fef_9 fill in the blank 888e2a06df83fef_10% Total operating expenses $90,920 $73,000 $fill in the blank 888e2a06df83fef_11 fill in the blank 888e2a06df83fef_12% Income from operations $82,224 $119,000 $fill in the blank 888e2a06df83fef_13 fill in the blank 888e2a06df83fef_14% Other revenue 2,644 2,200 fill in the blank 888e2a06df83fef_15 fill in the blank 888e2a06df83fef_16% Income before income tax $84,868 $121,200 $fill in the blank 888e2a06df83fef_17 fill in the blank 888e2a06df83fef_18% Income tax expense 23,800 36,400 fill in the blank 888e2a06df83fef_19 fill in the blank 888e2a06df83fef_20% Net income $61,068 $84,800 $fill in the blank 888e2a06df83fef_21 fill in the blank 888e2a06df83fef_22% 2. Net income has from 20Y1 to 20Y2. Sales have ; however, the cost of goods sold has , causing the gross profit to .

Managerial Accounting

15th Edition

ISBN:9781337912020

Author:Carl Warren, Ph.d. Cma William B. Tayler

Publisher:Carl Warren, Ph.d. Cma William B. Tayler

Chapter16: Financial Statement Analysis

Section: Chapter Questions

Problem 1PA

See similar textbooks

Related questions

Question

Horizontal Analysis of Income Statement

For 20Y2, McDade Company reported a decline in net income. At the end of the year, T. Burrows, the president, is presented with the following condensed comparative income statement:

McDade Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1
	20Y2	20Y1
Sales	$587,944	$532,000
Cost of goods sold	414,800	340,000
Gross profit	$173,144	$192,000
Selling expenses	$57,380	$45,000
Administrative expenses	33,540	28,000
Total operating expenses	$90,920	$73,000
Income from operations	$82,224	$119,000
Other revenue	2,644	2,200
Income before income tax	$84,868	$121,200
Income tax expense	23,800	36,400
Net income	$61,068	$84,800

Required:

1. Prepare a comparative income statement with horizontal analysis for the two-year period, using 20Y1 as the base year. Round percentages to one decimal place. Use the minus sign to indicate a decrease in the "Increase (Decrease)" columns.

McDade Company
Comparative Income Statement
For the Years Ended December 31, 20Y2 and 20Y1
	20Y2	20Y1	Difference - Amount	Difference - Percent
Sales	$587,944	$532,000	$fill in the blank 888e2a06df83fef_1	fill in the blank 888e2a06df83fef_2%
Cost of goods sold	414,800	340,000	fill in the blank 888e2a06df83fef_3	fill in the blank 888e2a06df83fef_4%
Gross profit	$173,144	$192,000	$fill in the blank 888e2a06df83fef_5	fill in the blank 888e2a06df83fef_6%
Selling expenses	$57,380	$45,000	$fill in the blank 888e2a06df83fef_7	fill in the blank 888e2a06df83fef_8%
Administrative expenses	33,540	28,000	fill in the blank 888e2a06df83fef_9	fill in the blank 888e2a06df83fef_10%
Total operating expenses	$90,920	$73,000	$fill in the blank 888e2a06df83fef_11	fill in the blank 888e2a06df83fef_12%
Income from operations	$82,224	$119,000	$fill in the blank 888e2a06df83fef_13	fill in the blank 888e2a06df83fef_14%
Other revenue	2,644	2,200	fill in the blank 888e2a06df83fef_15	fill in the blank 888e2a06df83fef_16%
Income before income tax	$84,868	$121,200	$fill in the blank 888e2a06df83fef_17	fill in the blank 888e2a06df83fef_18%
Income tax expense	23,800	36,400	fill in the blank 888e2a06df83fef_19	fill in the blank 888e2a06df83fef_20%
Net income	$61,068	$84,800	$fill in the blank 888e2a06df83fef_21	fill in the blank 888e2a06df83fef_22%

2. Net income has from 20Y1 to 20Y2. Sales have ; however, the cost of goods sold has , causing the gross profit to .

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 3 steps with 1 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.