Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Just need the percents wasn't able to understand Horizontal Analysis of Comparative Financial Statements A comparative income statement and balance sheet of Miller Electronics Corporation

Just need the percents wasn't able to understand

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Horizontal Analysis of Comparative Financial Statements A comparative income statement and balance sheet of Miller Electronics Corporation for the last two years are shown. 20-1 $420,600 258,668 $161,932 Miller Electronics Corporation Comparative Income Statement For Years Ended December 31, 20-2 and 20-1 20-2 Net Sales (all on account) $650,220 Cost of goods sold 395,410 Gross profit $254,810 Administrative expenses $63,518 Selling expenses 65,992 Total operating expenses $129,510 Operating income $125,300 Interest expense 1,282 Income before income taxes $124,018 Income tax expense 31,005 Net income $93,013 $42,288 43,936 $86,224 $75,708 1,204 $74,504 13,630 $60,874 Miller Electronics Corporation Comparative Balance Sheet December 31, 20-2 and 20-1 20-2 20-1 Assets Current assets: Cash $42,900 Receivables (net) $22,006 47,510 50,396 1,158 73,642 92,060 3,788 $212,390 Merchandise inventory Supplies and prepayments Total current assets $121,070 Property, plant, and equipment: Office equipment (net) Factory equipment (net) $8,490 71,190 $12,150 105,360 $117,510 $329,900 Total property, plant, and equipment $79,680 $200,750 Total assets Liabilities Current liabilities Notes payable Accounts payable Accrued and withheld payroll taxes Total current liabilities $10,000 43,524 6,250 $59,774 $6,000 30,242 5,400 $41,642 Stockholders' Equity $84,000 Common stock ($10 par) Retained earnings $100,000 170,126 75,108 Total stockholders' equity $270,126 $329,900 $159,108 $200,750 Total liabilities and stockholders' equity Required: Prepare a horizontal analysis. Enter the amount of increase (decrease) and the percentage change. Round percentages to one decimal place. Miller Electronics Corporation Comparative Income Statement For Years Ended December 31, 20-2 and 20-1 20-2 20-1 Increase Amount Amount (Decrease) Net sales (all on account) $650,220 $420,600 $ 229,620 Cost of goods sold 395,410 258,668 136,742 Percent Gross profit $254,810 $161,932 $ $63,518 $42,288 $ 65,992 43,936 92,878 21,230 Administrative expenses Selling expenses 22,056 Total operating expenses $129,510 $ 86,224 $ 43,286 Operating income $125,300 1,282 $75,708 $ 1,204 49,592 78 Interest expense Income before income taxes $124,018 Income tax expense 31,005 $74,504 $ 13,630 49,514 17,375 Net income $93,013 $60,874 $ 32,139 Miller Electronics Corporation Comparative Balance Sheet December 31, 20-2 and 20-1 Assets 20-2 20-1 Amount Amount Increase (Decrease) Percent Current assets: Cash $42,900 Receivables (net) 73,642 55 $22,006 $ 47,5101 50,396 1,158 20,894 26,132 41,664 2,630 Merchandise inventory 92,060 3,788 Supplies and prepayments $212,390 $121,070 $ 91,320 Total current assets Property, plant, and equipment: Office equipment (net) $12,150 $8,490 $ 3,660 Factory equipment (net) 105,360 71,190 34,170 Total prop., plant, and equip. $117,510 $79,680 $ 37,830 Total assets $329,900 $200,750 $ 129,150 Liabilities Current liabilities: Notes payable 4,000 $10,000 43,524 $6,000 $ 30,242 Accounts payable 13,282 Accrued and withheld payroll taxes 6,250 5,400 850 Total current liabilities $59,774 $41,642 $ 18,132 Stockholders' Equity. $100,000 $84,000 $ Common stock ($10 par) 16,000 Retained earnings 170,126 75,108 95,018 Total stockholders' equity $270,126 $159,108 111,018 | Total liab. and stockholders' equity $329,900 $200,750 129,150 Feedback Check My Work Calculate the increase or decrease from one year to the next. Percent = Increase(Decrease) column/earlier year column

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Residential Energy Auditing And Improvement

Authors: Stan Harbuck, Donna Harbuck

1st Edition

8770229252, 978-8770229258

More Books

Students also viewed these Accounting questions

Question

Identify the elements that make up the employee reward package.

Answered: 1 week ago

Question

Understand the purpose, value and drawbacks of the interview.

Answered: 1 week ago