Question
(Preparing common-size financialstatements) As the newest hire to the financial analysis group at Patterson PrintingCompany, you have been asked to perform a basis financial analysis
(Preparing common-size financialstatements) As the newest hire to the financial analysis group at Patterson PrintingCompany, you have been asked to perform a basis financial analysis of the companys most recent financial statements. The 2016 balance sheet and income statement for the Patterson are shown here:
Patterson Printing Company |
| |||||||||
Balance Sheet, December 31, 2016 | ||||||||||
Cash and marketable securities | $ 470 | |||||||||
Accounts receivable | 5,980 | |||||||||
Inventory | 9,500 | |||||||||
Total current assets | $15,950 | |||||||||
Net property, plant, and equipment | 17,040 | |||||||||
Total assets | $32,990 | |||||||||
Accounts payable | $7,170 | |||||||||
Short-term debt | 6,830 | |||||||||
Total current liabilities | $14,000 | |||||||||
Long-term liabilities | 7,050 | |||||||||
Total liabilities | $21,050 | |||||||||
Total common stockholders' equity | 11,940 | |||||||||
Total liabilities and stockholders' equity | $32,990 | |||||||||
Patterson Printing Company |
| |||||||||
Income Statement for the Year Ended December 31, 2016 | ||||||||||
Revenues | $30,040 | |||||||||
Cost of goods sold | (19,960) | |||||||||
Gross profit | $10,080 | |||||||||
Operating expenses | (8,000) | |||||||||
Net operating income | $2,080 | |||||||||
Interest expense | (950) | |||||||||
Earnings before taxes | $1,130 | |||||||||
Income taxes | (411) | |||||||||
Net income | $719 |
.
a. After discussing your training assignment with a fellow analyst who was hired last year, you learn that the first step in your completing the assignment is to prepare a common-size balance sheet for Patterson.
Save Accounting Table... | + | ||
Copy to Clipboard... | + |
Common-Size Balance Sheet |
| 2016 |
|
|
Cash and marketable securities | $ | 470 |
| % |
Accounts receivable |
| 5,980 |
|
|
Inventory |
| 9,500 |
|
|
Total current assets | $ | 15,950 |
| % |
Net property, plant, and equipment |
| 17,040 |
|
|
Total assets | $ | 32,990 |
| % |
Accounts payable | $ | 7,170 |
| % |
Short-term debt |
| 6,830 |
|
|
Total current liabilities | $ | 14,000 |
| % |
Long-term liabilities |
| 7,050 |
|
|
Total liabilities | $ | 21,050 |
| % |
Total common stockholders equity |
| 11,940 |
|
|
Total liabilities and shareholders equity | $ | 32,990 |
| % |
b. The second step is to prepare a common-size income statement for the firm.
Complete the common-size income statement below:(Round to one decimal place.)
Save Accounting Table... | + | ||
Copy to Clipboard... | + |
Common-Size Income Statement |
| 2016 |
|
|
Revenues | $ | 30,040 |
| % |
Cost of goods sold |
| (19,960) |
| |
Gross profit | $ | 10,080 |
| % |
Operating expenses |
| (8,000) |
| |
Net operating income | $ | 2,080 |
| % |
Interest expense |
| (950) |
| |
Earnings before taxes | $ | 1,130 |
| % |
Income taxes |
| (411) |
| |
Net income | $ | 719 |
| % |
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