Question
Horizontal Analysis of Income Statement For 20Y2, McDade Company reported a decline in net income. At the end of the year, T. Burrows, the president,
Horizontal Analysis of Income Statement
For 20Y2, McDade Company reported a decline in net income. At the end of the year, T. Burrows, the president, is presented with the following condensed comparative income statement:
McDade Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 | |||
20Y2 | 20Y1 | ||
Sales | $768,635 | $665,000 | |
Cost of goods sold | 554,400 | 420,000 | |
Gross profit | $214,235 | $245,000 | |
Selling expenses | $78,400 | $56,000 | |
Administrative expenses | 45,080 | 35,000 | |
Total operating expenses | $123,480 | $91,000 | |
Income from operations | $90,755 | $154,000 | |
Other income | 3,469 | 2,800 | |
Income before income tax | $94,224 | $156,800 | |
Income tax expense | 26,400 | 47,000 | |
Net income | $67,824 | $109,800 |
Required:
1. Prepare a comparative income statement with horizontal analysis for the two-year period, using 20Y1 as the base year. Use the minus sign to indicate a decrease in the "Difference" columns. If required, round to one decimal place.
McDade Company | ||||
Comparative Income Statement | ||||
For the Years Ended December 31, 20Y2 and 20Y1 | ||||
20Y2 | 20Y1 | Difference - Amount | Difference - Percent | |
Sales | $768,635 | $665,000 | $ | % |
Cost of goods sold | 554,400 | 420,000 | % | |
Gross profit | $214,235 | $245,000 | $ | % |
Selling expenses | $78,400 | $56,000 | $ | % |
Administrative expenses | 45,080 | 35,000 | % | |
Total operating expenses | $123,480 | $91,000 | $ | % |
Income from operations | $90,755 | $154,000 | $ | % |
Other income | 3,469 | 2,800 | % | |
Income before income tax | $94,224 | $156,800 | $ | % |
Income tax expense | 26,400 | 47,000 | % | |
Net income | $67,824 | $109,800 | $ | % |
2. Net income has (increased or decreased) from 20Y1 to 20Y2. Sales have (increased or decreased); however, the cost of goods sold has (increased or decreased) , causing the gross profit to (increased or decreased)
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