Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Describe the changes of the Comparative Income Statement Analysis in 300 words or more. Horizontal Analysis Income Statement As Reported Annual Income Statement Report Date
Describe the changes of the Comparative Income Statement Analysis in 300 words or more.
Horizontal Analysis Income Statement
As Reported Annual Income Statement | |||||||
Report Date | 2016 | 2017 | 2018 | Increase/ Decrease | % Change | Increase/ Decrease | % Change |
Scale | Thousand | Thousand | Thousand | ||||
Net Sales | $ 65,017,000 | $ 68,619,000 | $ 71,309,000 | $ 3,602,000 | 5.54% | $ 2,690,000 | 3.92% |
Cost of Sales | $ 42,553,000 | $ 45,210,000 | $ 48,401,000 | $ 2,657,000 | 6.24% | $ 3,191,000 | 7.06% |
Gross Margin | $ 22,464,000 | $ 23,409,000 | $ 22,908,000 | $ 945,000 | 4.21% | $ (501,000) | -2.14% |
Selling General & Administrative Expenses | $ 15,129,000 | $ 15,376,000 | $ 17,413,000 | $ 247,000 | 1.63% | $ 2,037,000 | 13.25% |
Depreciation & Amortization | $ 1,489,000 | $ 1,447,000 | $ 1,477,000 | $ (42,000) | -2.82% | $ 30,000 | 2.07% |
Operating Income/ (Loss) | $ 5,846,000 | $ 6,586,000 | $ 4,018,000 | $ 740,000 | 12.66% | $ (2,568,000) | -38.99% |
Interest Income (Expenses), net | $ (645,000) | $ (633,000) | $ (624,000) | $ 12,000 | -1.86% | $ 9,000 | -1.42% |
Loss of extinguishment of debt | $ - | $ (464,000) | $ - | $ (464,000) | $ 464,000 | -100.00% | |
Pre-tax earnings (losses) | $ 5,201,000 | $ 5,489,000 | $ 3,394,000 | $ 288,000 | 5.54% | $ (2,095,000) | -38.17% |
Income Tax provision | $ 2,108,000 | $ 2,042,000 | $ 1,080,000 | $ (66,000) | -3.13% | $ (962,000) | -47.11% |
Net Earnings | $ 3,093,000 | $ 3,447,000 | $ 2,314,000 | $ 354,000 | 11.45% | $ (1,133,000) | -32.87% |
Shares in Millions, $ in Millions | 2016 | 2017 | 2018 | Increase/ Decrease | % Change | Increase/ Decrease | % Change |
Income Statement | |||||||
Net Sales | $ 94,595 | $ 100,904 | $ 108,203 | $ 6,309 | 6.67% | $ 7,299 | 7.23% |
Cost of Sales | $ 62,282 | $ 66,548 | $ 71,043 | $ 4,266 | 6.85% | $ 4,495 | 6.75% |
Gross Profit | $ 32,313 | $ 34,356 | $ 37,160 | $ 2,043 | 6.32% | $ 2,804 | 8.16% |
Operating Expenses: | |||||||
Selling General & Administrative Expenses | $ 17,132 | $ 17,864 | $ 19,513 | $ 732 | 4.27% | $ 1,649 | 9.23% |
Depreciation & Amortization | $ 1,754 | $ 1,811 | $ 1,870 | $ 57 | 3.25% | $ 59 | 3.26% |
Impairment loss | $ - | $ - | $ 247 | $ - | $ 247 | ||
Total operating expenses | $ 18,886 | $ 19,675 | $ 21,630 | $ 789 | 4.18% | $ 1,955 | 9.94% |
Operating Income | $ 13,427 | $ 14,681 | $ 15,530 | $ 1,254 | 9.34% | $ 849 | 5.78% |
Interest and other (income) expenses: | |||||||
Interest and Investment Income | $ (36) | $ (74) | $ (93) | $ (38) | 105.56% | $ (19) | 25.68% |
Interest Expenses | $ 972 | $ 1,057 | $ 1,051 | $ 85 | 8.74% | $ (6) | -0.57% |
Other | $ - | $ - | $ 16 | $ - | $ 16 | ||
Interest and other, net | $ 936 | $ 983 | $ 974 | $ 47 | 5.02% | $ (9) | -0.92% |
Earnings before provision for income taxes | $ 12,491 | $ 13,698 | $ 14,556 | $ 1,207 | 9.66% | $ 858 | 6.26% |
Provision of Income Taxes | $ 4,534 | $ 5,068 | $ 3,435 | $ 534 | 11.78% | $ (1,633) | -32.22% |
Net Earnings | $ 7,957 | $ 8,630 | $ 11,121 | $ 673 | 8.46% | $ 2,491 | 28.86% |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started