Concept explainers
Draft a common size income statement and balance sheet for C-C.
Explanation of Solution
Vertical analysis:
The comparison of an item of a financial statement against the total amount of the same financial statement, to determine the relation between the two items, is referred to as vertical analysis.
The percentage in the statement is calculated by:
Common size income statement is as follows:
C-C Company and Subsidiaries | ||||
Common size income statement | ||||
For the year ended December 31st | ||||
Particulars | 2017 | 2016 | ||
Amount ($) | % | Amount ($) | % | |
Net operating revenues | 35,410 | 100% | 41,863 | 100% |
Cost of goods sold | (13,256) | 37.4% | (16,465) | 39.3% |
Gross profit | 22,154 | 62.6% | 25,398 | 60.7% |
Selling and administrative expense | (12,496) | 35.3% | (15,262) | 36.5% |
Other operating charges | (2,157) | 6.1% | (1,510) | 3.6% |
Operating income | 7,501 | 21.2% | 8,626 | 20.6% |
Interest income | 677 | 1.9% | 642 | 1.5% |
Interest expense | 841 | 2.4% | 733 | 1.8% |
Equity income (Loss) – Net | 1,071 | 3.0% | 835 | 2.0% |
Other income (Loss) – Net | (1,666) | (4.7%) | (1,234) | (2.9%) |
Income from continuing operations before income taxes | 6,742 | 19.0% | 8,136 | 19.4% |
Income taxes from continuing operations | (5,560) | 15.7% | (1,586) | 3.8% |
Net income from continuing operations | 1,182 | 3.3% | 6,550 | 15.6% |
Income from discontinued operations | 101 | 0.3% | - | 0.0% |
Consolidated net income | 1,283 | 3.6% | 6,550 | 15.6% |
Common size balance sheet is as follows:
C-C Company and Subsidiaries | ||||
Common size balance sheet | ||||
For the year ended December 31st | ||||
Particulars | 2017 | 2016 | ||
Amount ($) | % | Amount ($) | % | |
Assets | ||||
Cash and cash equivalents | 6,006 | 6.8% | 8,555 | 9.8% |
Short term investments and marketable securities | 14,669 | 16.7% | 13,646 | 15.6% |
Trade accounts receivable | 3,667 | 4.2% | 3,856 | 4.4% |
Inventories | 2,655 | 3.0% | 2,675 | 3.1% |
Prepaid expenses and other current assets | 9,548 | 10.9% | 5,278 | 6.0% |
Total current assets | 36,545 | 41.6% | 34,010 | 39.0% |
Equity method investments | 20,856 | 23.7% | 16,260 | 18.6% |
Other investments | 1,096 | 1.2% | 989 | 1.1% |
Property, plant and equipment – Net | 8,203 | 9.3% | 10,635 | 12.2% |
16,636 | 18.9% | 21,128 | 24.2% | |
Other assets | 4,560 | 5.2% | 4,248 | 4.9% |
Total assets | 87,896 | 100% | 87,270 | 100% |
Liabilities and equity | ||||
Accounts payable and accrued expenses | 8,748 | 10% | 9,490 | 10.9% |
Loans and notes payable | 13,205 | 15.0% | 12,498 | 14.3% |
Current maturities of long term debt | 3,298 | 3.8% | 3,527 | 4.0% |
Accrued income taxes | 410 | 0.5% | 307 | 0.4% |
Other current liabilities | 1,533 | 1.7% | 710 | 0.8% |
Total current liabilities | 27,194 | 30.9% | 26,532 | 30.4% |
Long term debt | 31,182 | 35.5% | 29,684 | 34.0% |
Other liabilities | 8,021 | 9.1% | 4,081 | 4.7% |
2,522 | 2.9% | 3,753 | 4.3% | |
Total liabilities | 68,919 | 78.4% | 64,050 | 73.4% |
Total equities | 18,977 | 21.6% | 23,220 | 26.6% |
Total liabilities and equities | 87,896 | 100% | 87,270 | 100% |
Interpretation:
As per the income statement of C-C Company and subsidiaries for the year 2016 and 2017, the consolidated net income for both the periods vary significantly. The common size percentage of net income in terms of net operating revenues for 2016 is 15.6% whereas the same metric for 2017 is 3.6%. Income tax from continuing operations has increased from $1.586 in 2016 to $5.560 in 2017. As a result, the net income from continuing operations had a significant impact in 2017.
As per the balance sheet of C-C Company and subsidiaries for the year 2016 and 2017, equity has decreased from $23,220 in 2016 to $18,977 in 2017. It is desirable for profitable business to grow their equity annually. The total assets and liabilities of the company have also increased in 2017.
Want to see more full solutions like this?
Chapter 5 Solutions
FINANCIAL ACCOUNTING
- How would reported income differ if LIFO rather than FIFO were used when purchase prices are rising? When purchase prices are falling?arrow_forwardHow do you calculate the markup on cost of goods sold? Is the markup pure profit? Explain.arrow_forwardIn rimes of rising prices, the inventory cost method that will yield the highest cost of goods sold is (a) LIFO. (b) weighted-average. (c) FIFO. (d) none of the above.arrow_forward
- In the application of lower-of-cost-or-market, market is the (a) lowest sales price. (b) highest sales price. (c) replacement cost. (d) average sales price.arrow_forwardMissing Amounts in Cost of Goods Sold Model For each of the following independent cases, fill in the missing amounts.arrow_forwardConsider the following: Code: A = Gross profit to net sales ratio B = Gross profit to cost of goods sold ratio Which equation is correct? A A = B / (1 + B) B A = (1 + B) / B C A = (1 − B) / B D A = B / (1 − B)arrow_forward
- Which method results in a more realistic amount for income because it matches the most current costs against revenue? a.FIFO b.Weighted average cost c.Specific identification d.LIFOarrow_forwardWhen purchase prices are rising, which of the following statements is true? a.LIFO produces a higher cost of goods sold than FIFO. b.LIFO produces a higher cost for ending inventory than FIFO. c.FIFO produces a lower amount for net income than LIFO. d.Weighted average cost produces a higher net income than FIFO or LIFO.arrow_forwardWhen applying lower of cost or net realizable value under the FIFO, average cost, or specific identification method, market value a.is defined as the selling price. b.should not exceed the net realizable value plus an allowance for a normal profit margin. c.should not exceed the net realizable value less an allowance for a normal profit margin. d.is defined as the net realizable value.arrow_forward
- College Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningManagerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College Pub
- Financial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Financial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning