Question
Financial Statements for R&E Supplies, Inc., December 31, 20142017 ($ thousands) Income Statements 2014 2015 2016 2017* Net sales $11,190 $13,764 $16,104 $20,613 Cost of
Financial Statements for R&E Supplies, Inc., December 31, 20142017 ($ thousands) | ||||
Income Statements | ||||
2014 | 2015 | 2016 | 2017* | |
Net sales | $11,190 | $13,764 | $16,104 | $20,613 |
Cost of goods sold | 9,400 | 11,699 | 13,688 | 17,727 |
Gross profit | 1,790 | 2,065 | 2,416 | 2,886 |
Expenses: | ||||
General, selling, and administrative expenses | 1,019 | 1,239 | 1,610 | 2,267 |
Net interest expense | 100 | 103 | 110 | 90 |
Earnings before tax | 671 | 723 | 696 | 529 |
Tax | 302 | 325 | 313 | 238 |
Earnings after tax | $ 369 | $ 398 | $ 383 | $ 291 |
Balance Sheets | ||||
Assets | ||||
Current assets: | ||||
Cash and securities | $ 671 | $ 551 | $ 644 | $ 412 |
Accounts receivable | 1,343 | 1,789 | 2,094 | 2,886 |
Inventories | 1,119 | 1,376 | 1,932 | 2,267 |
Prepaid expenses | 14 | 12 | 15 | 18 |
Total current assets | 3,147 | 3,728 | 4,685 | 5,583 |
Net fixed assets | 128 | 124 | 295 | 287 |
Total assets | $ 3,275 | $3,852 | $4,980 | $5,870 |
Liabilities and Owners Equity | ||||
Current liabilities: | ||||
Bank loan | $ 50 | $ 50 | $ 50 | $ 50 |
Accounts payable | 1,007 | 1,443 | 2,426 | 3,212 |
Current portion long-term debt | 60 | 50 | 50 | 100 |
Accrued wages | 5 | 7 | 10 | 18 |
Total current liabilities | 1,122 | 1,550 | 2,536 | 3,380 |
Long-term debt | 960 | 910 | 860 | 760 |
Common stock | 150 | 150 | 150 | 150 |
Retained earnings | 1,043 | 1,242 | 1,434 | 1,580 |
Total liabilities and owners equity | $ 3,275 | $3,852 | $4,980 | $5,870 |
a. create the 2014-2017 COMMON-SIZE financial statements for this company.
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