(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.
To discuss:
Prepare common size income statement to be used for horizontal analysis for Burch 2017 to 2019. Utilize 2017 as the base year for 2018 and 2019.
Answer to Problem 89PSA
Burch Industries
Common size for income statement ( horizontal)
Particular | 2019 | 2018 | 2017 |
Revenues | 130.88 | 113.37 | 100.00 |
Costs and expenses: | |||
Cost of goods sold | 128.99 | 112.89 | 100.00 |
Selling and administrative | 138.88 | 114.67 | 100.00 |
Interest | 94.23 | 112.26 | 100.00 |
Other expenses (income) | -3430.23 | -4979.07 | 100.00 |
Total costs and expenses | 131.26 | 113.44 | 100.00 |
Income before income taxes | 128.75 | 113.01 | 100.00 |
Income taxes | 131.37 | 110.25 | 100.00 |
Net income | 127.16 | 114.69 | 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 89PSA
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)
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.
To discuss:
Prepare common size statement of balance sheet to be used vertical analysis for 2018 and 2019.
Answer to Problem 89PSA
Common size statement (vertical)
Balance sheet
Particular | 2019 | 2018 | 2019 | 2018 |
ASSETS | ||||
Current assets | ||||
Cash and equivalents S | 291,284 | 260,050 | 13.32 | 13.89 |
Accounts receivable | 667,547 | 596,018 | 30.52 | 31.82 |
Inventories | 592,986 | 471,202 | 27.11 | 25.16 |
26,378 | 27,511 | 1.21 | 1.47 | |
Prepaid expenses | 42,452 | 32,977 | 1.94 | 1.76 |
Total current assets | 1,620,647 | $1,387,758 | 74.09 | 74.10 |
Net property, plant, and equipment | 377,995 | 346,037 | 17.28 | 18.48 |
157,894 | 110,363 | 7.22 | 5.89 | |
Other assets | 30,927 | 28,703 | 1.41 | 1.53 |
Total assets | $2,187,463 | 1,872,861 | 100.00 | 100.00 |
LIABILITIES AND |
||||
Current liabilities: | ||||
Current portion of long-term debt | $52,985 | $3,652 | 2.42 | 0.19 |
Notes payable | 108,165 | 105,696 | 4.94 | 5.64 |
Accounts payable | 135,701 | 134,729 | 6.20 | 7.19 |
Accrued liabilities | 138,563 | 134,089 | 6.33 | 7.16 |
Income taxes payable | 17,150 | 42,422 | 0.78 | 2.27 |
Total current liabilities | $452,564 | $420,588 | 20.69 | 22.46 |
Long-term debt | 15,033 | 77,022 | 0.69 | 4.11 |
Noncurrent deferred income taxes | 29,965 | 27,074 | 1.37 | 1.45 |
Other noncurrent liabilities | 43,575 | 23,728 | 1.99 | 1.27 |
Commitments and contingencies | 0 | 0 | 0.00 | 0.00 |
Redeemable |
300 | 300 | 0.01 | 0.02 |
Total liabilities | $541,437 | $548,712 | 24.75 | 29.30 |
Stockholders' equity: | ||||
Common stock at stated value: | ||||
Class A convertible-26,691 and 26,919 shares outstanding | $159 | $161 | 0.01 | 0.01 |
Class B-49,161 and 48,591 shares outstanding | 2,720 | 2,716 | 0.12 | 0.15 |
Capital in excess of stated value | 108,451 | 93,799 | 4.96 | 5.01 |
-7,790 | -6,860 | -0.36 | -0.37 | |
1,542,486 | 1,234,333 | 70.51 | 65.91 | |
Total stockholders' equity | $1,646,026 | $1,324,149 | 75.25 | 70.70 |
Total liabilities and stockholders' equity | $2,187,463 | $1,872,861 | 100.00 | 100.00 |
Explanation of Solution
Formula used in the vertical common size balance sheet statement
For 2018 =
For 2019 =
(d)
Balance sheet is the main statement of any business which shows the real figure of particular company, and after the company balance sheet company can analysis of any types like debt to equity ratio any many more.
Company also identity that how much company invest in the different types of assets.
To discuss:
Indicate whether the proportion of dollars invested in the various categories of assets has changed significantly between 2018 to 2019.
Answer to Problem 89PSA
Particular | 2019 ($) | 2018 ($) | Difference | Percentage |
ASSETS | 2019-2018 | |||
Current assets | ||||
Cash and equivalents | 291,284 | 260,050 | 31234 | 12.01 |
Accounts receivable | 667,547 | 596,018 | 71529 | 12.00 |
Inventories | 592,986 | 471,202 | 121784 | 25.85 |
Deferred income taxes | 26,378 | 27,511 | -1133 | -4.12 |
Prepaid expenses | 42,452 | 32,977 | 9475 | 28.73 |
Total current assets | 1,620,647 | $1,387,758 | 232889 | 16.78 |
Net property, plant, and equipment | 377,995 | 346,037 | 31958 | 9.24 |
Goodwill | 157,894 | 110,363 | 47531 | 43.07 |
Other assets | 30,927 | 28,703 | 2224 | 7.75 |
Total assets | $2,187,463 | 1,872,861 | 314602 | 16.80 |
Explanation of Solution
Particular | 2019 | 2018 | 2019 | 2018 |
ASSETS | ||||
Current assets | ||||
Cash and equivalents S | 291,284 | 260,050 | 13.32 | 13.89 |
Accounts receivable | 667,547 | 596,018 | 30.52 | 31.82 |
Inventories | 592,986 | 471,202 | 27.11 | 25.16 |
Deferred income taxes | 26,378 | 27,511 | 1.21 | 1.47 |
Prepaid expenses | 42,452 | 32,977 | 1.94 | 1.76 |
Total current assets | 1,620,647 | $1,387,758 | 74.09 | 74.10 |
Net property, plant, and equipment | 377,995 | 346,037 | 17.28 | 18.48 |
Goodwill | 157,894 | 110,363 | 7.22 | 5.89 |
Other assets | 30,927 | 28,703 | 1.41 | 1.53 |
Total assets | $2,187,463 | 1,872,861 | 100.00 | 100.00 |
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 89PSA
Stockholders' equity: | 2019 | 2018 | Difference | Precentage |
Common stock at stated value: | ||||
Class A convertible-26,691 and 26,919 shares outstanding | $159 | $161 | -2 | -1.24 |
Class B-49,161 and 48,591 shares outstanding | 2,720 | 2,716 | 4 | 0.15 |
Capital in excess of stated value | 108,451 | 93,799 | 14652 | 15.62 |
Treasury stock (common at cost) | -7,790 | -6,860 | -930 | 13.56 |
Retained earnings | 1,542,486 | 1,234,333 | 308153 | 24.97 |
Total stockholders' equity | $1,646,026 | $1,324,149 | 321877 | 24.31 |
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 89PSA
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
- 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_forwardFinancial statement analysis The financial statements for Nike, Inc., are presented in Appendix D at the end of the text. Use the following additional information (in thousands): Instructions 1. Determine the following measures for the fiscal years ended May 31, 2016, and May 31, 2015. Round ratios and percentages to one decimal place. a. Working capital b. Current ratio c. Quick ratio d. Accounts receivable turnover e. Number of days sales in receivables f. Inventory turnover g. Number of days sales in inventory h. Ratio of liabilities to stockholders equity i. Asset turnover j. Return on total assets. k. Return on common stockholders equity l. Price-earnings ratio, assuming that the market price was 54.90 per share on May 29, 2016, and 52.81 per share on May 30, 2015 m. Percentage relationship of net income to sales 2. What conclusions can be drawn from these analyses?arrow_forwardThe following select account data is taken from the records of Reese Industries 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_forward
- Balance sheet data for Brimstone Company follows: a.Determine the working capital and current ratio for 2016 and 2015. b.Does the change in the current ratio from 2015 to 2016 indicate a favorable or an unfavorable trend?arrow_forwardUsing 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_forwardShort-Term Liquidity Ratios Three ratios calculated for Puckerman, Cohen, and Chang companies for 2018 and 2019 follow. Required: Explain which company appears to be the most liquid.arrow_forward
- Horizontal Analysis of Income Statements consolidated income statements for Winged Manufacturing follow. Required: 1. Prepare common size income statements for horizontal analysis (in percentage terms, rounded to two decimal places). You do not need to include the actual dollar amounts shown above. 2. CONCEPTUAL CONNECTION Explain why net income decreased in 2018 and increased in 2019.arrow_forwardFinancial statement data for years ending December 31 for Latchkey Company follows: a. Determine the ratio of sales to assets for 2016 and 2015. b. Does the change in the ratio of sales to assets from 2015 to 2016 indicate a favorable or an unfavorable trend?arrow_forwardReal-world annual report The financial statements for Nike, Inc. (NKE), are presented in Appendix E at the end of the text. The following additional information is available (in thousands): Instructions 1. Determine the following measures for the fiscal years ended May 31, 2017, and May 31, 2016. Round ratios and percentages to one decimal place. a. Working capital b. Current ratio c. Quick ratio d. Accounts receivable turnover e. Number of days sales in receivables f. Inventory turnover g. Number of days sales in inventory' h. Ratio of liabilities to stockholders equity i. Asset turnover j. Return on total assets, assuming interest expense is 82 million for the year ending May 31. 2017, and 33 million for the year ending May 31, 2016. k. k. Return on common stockholders equity l. Price-eamings ratio, assuming that the market price was 52.81 per share on May 31, 2017, and 54.35 per share on May 31, 2016. m. m. Percentage relationship of net income to sales 2. What conclusions can be drawn from these analyses?arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning