Question
For 2016, Macklin Inc. reported a significant increase in net income. At the end of the year, John Mayer, the president, is presented with the
For 2016, Macklin Inc. reported a significant increase in net income. At the end of the year, John Mayer, the president, is presented with the following condensed comparative income statement:
Macklin Inc. |
Comparative Income Statement |
For the Years Ended December 31, 2016 and 2015 |
1 | 2016 | 2015 | |
2 | Sales | $910,000.00 | $700,000.00 |
3 | Cost of goods sold | 441,000.00 | 350,000.00 |
4 | Gross profit | $469,000.00 | $350,000.00 |
5 | Selling expenses | $139,150.00 | $115,000.00 |
6 | Administrative expenses | 99,450.00 | 85,000.00 |
7 | Total operating expenses | $238,600.00 | $200,000.00 |
8 | Income from operations | $230,400.00 | $150,000.00 |
9 | Other income | 65,000.00 | 50,000.00 |
10 | Income before income tax | $295,400.00 | $200,000.00 |
11 | Income tax expense | 65,000.00 | 50,000.00 |
12 | Net income | $230,400.00 | $150,000.00 |
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.
Macklin Inc. |
Comparative Income Statement |
For the Years Ended December 31, 2016 and 2015 |
1 | Increase (Decrease) | Increase (Decrease) | |||
2 | 2016 | 2015 | Amount | Percent | |
3 | Sales | $910,000.00 | $700,000.00 | ||
4 | Cost of goods sold | 441,000.00 | 350,000.00 | ||
5 | Gross profit | $469,000.00 | $350,000.00 | ||
6 | Selling expenses | $139,150.00 | $115,000.00 | ||
7 | Administrative expenses | 99,450.00 | 85,000.00 | ||
8 | Total operating expenses | $238,600.00 | $200,000.00 | ||
9 | Income from operations | $230,400.00 | $150,000.00 | ||
10 | Other income | 65,000.00 | 50,000.00 | ||
11 | Income before income tax | $295,400.00 | $200,000.00 | ||
12 | Income tax expense | 65,000.00 | 50,000.00 | ||
13 | Net income | $230,400.00 | $150,000.00 |
2. To the extent the data permit, comment on the significant relationships revealed by the horizontal analysis prepared in (1).
Net income has from 2015 to 2016. Sales have ; however, the cost of goods sold has at a rate, causing net income to .
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