Question
For 2016, Clapton Company reported a decline in net income. At the end of the year, S. Hand, the president, is presented with the following
For 2016, Clapton Company reported a decline in net income. At the end of the year, S. Hand, the president, is presented with the following condensed comparative income statement:
Clapton Company |
Comparative Income Statement |
For the Years Ended December 31, 2016 and 2015 |
1 |
| 2016 | 2015 |
2 | Sales | $7,425,600.00 | $6,720,000.00 |
3 | Cost of goods sold | 2,688,000.00 | 2,240,000.00 |
4 | Gross profit | $4,737,600.00 | $4,480,000.00 |
5 | Selling expenses | $1,096,200.00 | $870,000.00 |
6 | Administrative expenses | 636,300.00 | 505,000.00 |
7 | Total operating expenses | $1,732,500.00 | $1,375,000.00 |
8 | Income from operations | $3,005,100.00 | $3,105,000.00 |
9 | Other income | 144,300.00 | 130,000.00 |
10 | Income before income tax | $3,149,400.00 | $3,235,000.00 |
11 | Income tax expense | 75,400.00 | 65,000.00 |
12 | Net income | $3,074,000.00 | $3,170,000.00 |
Required: | |
1. | Prepare a comparative income statement with horizontal analysis for the two-year period, using 2015 as the base year. Use the minus sign to indicate an amount or percent decrease. If required, round percentages to one decimal place. |
2. | To the extent the data permit, comment on the significant relationships revealed by the horizontal analysis. |
Income Statement
Prepare a comparative income statement with horizontal analysis for the two-year period, using 2015 as the base year. Use the minus sign to indicate an amount or percent decrease. If required, round percentages to one decimal place.
Clapton Company |
Comparative Income Statement |
For the Years Ended December 31, 2016 and 2015 |
1 |
|
|
| Increase (Decrease) | Increase (Decrease) |
2 |
| 2016 | 2015 | Amount | Percent |
3 | Sales | $7,425,600.00 | $6,720,000.00 | ||
4 | Cost of goods sold | 2,688,000.00 | 2,240,000.00 | ||
5 | Gross profit | $4,737,600.00 | $4,480,000.00 | ||
6 | Selling expenses | $1,096,200.00 | $870,000.00 | ||
7 | Administrative expenses | 636,300.00 | 505,000.00 | ||
8 | Total operating expenses | $1,732,500.00 | $1,375,000.00 | ||
9 | Income from operations | $3,005,100.00 | $3,105,000.00 | ||
10 | Other income | 144,300.00 | 130,000.00 | ||
11 | Income before income tax | $3,149,400.00 | $3,235,000.00 | ||
12 | Income tax expense | 75,400.00 | 65,000.00 | ||
13 | Net income | $3,074,000.00 | $3,170,000.00 |
Final Question
To the extent the data permit, comment on the significant relationships revealed by the horizontal analysis.
Net income has from 2015 to 2016. Sales have ; however, the cost of goods sold has by a percentage, causing the gross profit to at a slower pace than sales.
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