Question

1 Approved Answer

Posted on Jul 23, 2024

Analyze and explain each trend analysis ( balance sheet and income statement) give explanation in each data. Boston Brewin Coffee Co. Balance Sheet For the

Analyze and explain each trend analysis ( balance sheet and income statement) give explanation in each data. image text in transcribed

Boston Brewin Coffee Co. Balance Sheet For the year ended December 31, 2015 and 2016 100 Cash Inventory Total Current Assets Long-Term Assets Accumulated Depreciation Total Long-Term Assets Total Assets Accounts Payable Total Current Liabilities Long-Term Debt Total Liabilities Paid In Capital Retained Earnings Earnings Total Owner's Equity Total Liabilities & Equity 2019 (S) 2018 (S) 2017 (5) 2016 (8) 2015 (5) 2019 (%) 2018(%) 2017 (%) 2016 (%) 2015 (%) 2548403 2206433 1900463 1627997 1389872 183.36 158.75 136.74 117.13 100 131949 131945 129118 126318 123517 106.83 106.82 104.53 102.27 100 2680352 2338378 2029581 1754315 1513389 177.11 154.51 134.11 115.92 100 224000 224000 224000 224000 224000 100.00 100.00 100.00 100.00 100 224000 179200 134400 89600 44800 500.00 400.00 300.00 200.00 100 0 44800 89600 134400 179200 0.00 25.00 50.00 75.00 2680352 2383178 2119181 18887151692589 158.36 140.80 125.20 111.59 100 10192 10192 10050 9910 9770 104.32 104.32 102.87 101.43 100 10192 10192 10050 9910 9770 104.32 104.32 102.87 101.43 100 305099 572433 826755 1068699 1298867 23.49 44.07 63.65 82.28 100 315291 582625 836805 1078609 1308637 24.09 44.52 63.94 82.42 100 1500000 1500000 1500000 1500000 1500000 100.00 100.00 100.00 100.00 100 1605553 1087376 615106 188952 0 100 744508 698177 652270 606154 368952 201.79 189.23 176.79 164.29 100 3850061 3285553 2767376 2295106 1868952 206.00 175.80 148.07 122.80 100 4165352 3868178 3604181 3373715 3177589 131.09 121.73 113.43 106.17 100 Boston Brewin Coffee Co. Income Statement For the year ended December 31, 2015 and 2016 Revenue Direct Cost Gross Margin Total Operating Expense Operating income Interest incurred Depreciation and Amortization Income Taxes Total Expenses Net Profit 2019 (8) 2018 (8) 2017 (8) 2016 (5) 2015 (5) 2019(%) 2018 (%) 2017(%) 2016(%) 2015(%) 4948000 4842000 4737000 4632000 44547000 11.11 10.87 10.63 10.40 100 1583360 1549440 1515840 1482240 1425504 111.07 108.69 106.34 103.98 100 3364640 3292560 3221160 3149760 3029196 111.07 108.69 106.34 103.98 100 2389353 2360763 2332969 2306032 2469860 96.74 95.58 94.46 93.37 100 975287 931797 888191 843728 559336 174,37 166.59 158.79 150.84 100 22550 35562 47940 59716 64594 34.91 55.05 74.22 92.45 100 44800 44800 44800 44800 44800 100.00 100.00 100.00 100.00 100 163429 153258 143181 133058 80990 201.79 189.23 176.79 164.29 100 4203492 4143823 4084730 4025846 4085748 102.88 101.42 99.98 98.53 100 744508 698177 652270 606154 368952 201.79 189.23 176.79 164.29 100 Boston Brewin Coffee Co. Balance Sheet For the year ended December 31, 2015 and 2016 100 Cash Inventory Total Current Assets Long-Term Assets Accumulated Depreciation Total Long-Term Assets Total Assets Accounts Payable Total Current Liabilities Long-Term Debt Total Liabilities Paid In Capital Retained Earnings Earnings Total Owner's Equity Total Liabilities & Equity 2019 (S) 2018 (S) 2017 (5) 2016 (8) 2015 (5) 2019 (%) 2018(%) 2017 (%) 2016 (%) 2015 (%) 2548403 2206433 1900463 1627997 1389872 183.36 158.75 136.74 117.13 100 131949 131945 129118 126318 123517 106.83 106.82 104.53 102.27 100 2680352 2338378 2029581 1754315 1513389 177.11 154.51 134.11 115.92 100 224000 224000 224000 224000 224000 100.00 100.00 100.00 100.00 100 224000 179200 134400 89600 44800 500.00 400.00 300.00 200.00 100 0 44800 89600 134400 179200 0.00 25.00 50.00 75.00 2680352 2383178 2119181 18887151692589 158.36 140.80 125.20 111.59 100 10192 10192 10050 9910 9770 104.32 104.32 102.87 101.43 100 10192 10192 10050 9910 9770 104.32 104.32 102.87 101.43 100 305099 572433 826755 1068699 1298867 23.49 44.07 63.65 82.28 100 315291 582625 836805 1078609 1308637 24.09 44.52 63.94 82.42 100 1500000 1500000 1500000 1500000 1500000 100.00 100.00 100.00 100.00 100 1605553 1087376 615106 188952 0 100 744508 698177 652270 606154 368952 201.79 189.23 176.79 164.29 100 3850061 3285553 2767376 2295106 1868952 206.00 175.80 148.07 122.80 100 4165352 3868178 3604181 3373715 3177589 131.09 121.73 113.43 106.17 100 Boston Brewin Coffee Co. Income Statement For the year ended December 31, 2015 and 2016 Revenue Direct Cost Gross Margin Total Operating Expense Operating income Interest incurred Depreciation and Amortization Income Taxes Total Expenses Net Profit 2019 (8) 2018 (8) 2017 (8) 2016 (5) 2015 (5) 2019(%) 2018 (%) 2017(%) 2016(%) 2015(%) 4948000 4842000 4737000 4632000 44547000 11.11 10.87 10.63 10.40 100 1583360 1549440 1515840 1482240 1425504 111.07 108.69 106.34 103.98 100 3364640 3292560 3221160 3149760 3029196 111.07 108.69 106.34 103.98 100 2389353 2360763 2332969 2306032 2469860 96.74 95.58 94.46 93.37 100 975287 931797 888191 843728 559336 174,37 166.59 158.79 150.84 100 22550 35562 47940 59716 64594 34.91 55.05 74.22 92.45 100 44800 44800 44800 44800 44800 100.00 100.00 100.00 100.00 100 163429 153258 143181 133058 80990 201.79 189.23 176.79 164.29 100 4203492 4143823 4084730 4025846 4085748 102.88 101.42 99.98 98.53 100 744508 698177 652270 606154 368952 201.79 189.23 176.79 164.29 100