Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following are Cohen Company's comparative financial statements for 2017, 2016, and 2015: Comparative Income Statements For Years Ended December 31, Comparative Income Statements 2017

The following are Cohen Company's comparative financial statements for 2017, 2016, and 2015:

Comparative Income Statements

For Years Ended December 31,
Comparative Income Statements 2017 2016 2015
Sales (net) $102,200 $ 91,500 $ 81,700
Cost of goods sold (61,100) (52,800) (47,150)
Gross profit 41,100 38,700 34,550
Selling expenses (11,400) (10,000) (8,900)
Administrative expenses (8,700) (7,843) (6,950)
Interest expense (3,000) (4,000) (4,000)
Total expenses (23,100) (21,843) (19,850)
Income before income taxes 18,000 16,857 14,700
Income tax expense (5,400) (5,057) (4,410)
Net income $ 12,600 $ 11,800 $ 10,290
Earnings per share ? ? ?

For Years Ended December 31,
Comparative Retained Earnings Statements 2017 2016 2015
Beginning retained earnings $28,800 $20,800 $14,310
Add: Net income 12,600 11,800 10,290
$41,400 $32,600 $24,600
Less: Dividends distributed (4,410) (3,800) (3,800)
Ending retained earnings $36,990 $28,800 $20,800

December 31,
Comparative Balance Sheets 2017 2016 2015
Cash $ 4,200 $ 4,000 $ 4,100
Receivables (net) 7,600 7,000 6,200
Inventories 9,800 9,000 8,600
Noncurrent assets 119,390 112,000 107,100
Total Assets $140,990 $132,000 $126,000
Current liabilities $ 12,000 $ 10,000 $ 12,000
Bonds payable, 10% 30,000 40,000 40,000
Common stock, $2 par 8,400 7,600 7,600
Additional paid in capital 53,600 45,600 45,600
Retained earnings 36,990 28,800 20,800
Total Liabilities and Shareholders' Equity $140,990 $132,000 $126,000

Additional information: Credit sales were 65% of net sales in 2016 and 60% in 2017. At the beginning of 2017, 400 shares of common stock were issued, the first sale of stock in several years.

Cohen is concerned. Although it increased the dividends paid per share by 5% in 2017 and its 2017 net income is higher than 2016 net income, the market price of its common stock dropped from $22 per share at the beginning of 2017 to $21 per share at year-end.

Required:

1. For 2015, 2016, and 2017, prepare rate of change analysis for the Cohen Company using a year-to-year approach. Use a minus sign to enter any subtractive numbers and any decreases in the year-to-year columns. If an amount is zero, enter "0". Round all percentages to one decimal place. Do not enter the percentage sign. For example: 12.37 would be entered as 12.4. Round earnings per share computations to two decimal places.

COHEN COMPANY
Comparative Income Statements
Rate of Change Analysis
For Year Ended December 31 2017 For Year Ended December 31 2016 For Year Ended December 31 2015 Year-to-Year Increase (Decrease) 2016 to 2017 Amount Year-to-Year Increase (Decrease) 2016 to 2017 % Year-to-Year Increase (Decrease) 2015 to 2016 Amount Year-to-Year Increase (Decrease) 2015 to 2016 %
Sales (net) $ $ $ $ $
Cost of goods sold
Gross profit $ $ $ $ $
Selling expenses
Administrative expenses
Interest expense
Total expenses $ $ $ $ $
Income before income taxes $ $ $ $ $
Income tax
Net income $ $ $ $ $
Earnings per share $ $ $ $ $

For 2015, 2016, and 2017, prepare horizontal analysis for the Cohen Company using a year-to-year approach. If an amount is zero, enter "0". Use the minus sign to enter any subtractive numbers and any decreases in the year-to-date columns. Round all percentages to one decimal place. Do not enter the percentage sign. For example: 12.37 would be entered as 12.4.

COHEN COMPANY
Comparative Retained Earnings Statements
(Horizontal Analysis)
For Year Ended December 31 2017 For Year Ended December 31 2016 For Year Ended December 31 2015 Year-to-Year Increase (Decrease) 2016 to 2017 Amount Year-to-Year Increase (Decrease) 2016 to 2017 % Year-to-Year Increase (Decrease) 2015 to 2016 Amount Year-to-Year Increase (Decrease) 2015 to 2016 %
Beginning retained earnings $ $ $ $ $
Add: Net income
$ $ $ $ $
Less: Dividends
Ending retained earnings $ $ $ $ $

For 2015, 2016, and 2017, prepare horizontal analysis for the Cohen Company using a year-to-year approach. If an amount is zero, enter "0". Use the minus sign to enter any subtractive numbers and any decreases in the year-to-date columns. Round all percentages to one decimal place. Do not enter the percentage sign. For example: 12.37 would be entered as 12.4.

COHEN COMPANY
Comparative Balance Sheets Rate of Change Analysis
December 31, 2017, 2016, and 2015
December 31 2017 December 31 2016 December 31 2015 Year-to-Year Increase (Decrease) 2016 to 2017 Amount Year-to-Year Increase (Decrease) 2016 to 2017 % Year-to-Year Increase (Decrease) 2015 to 2016 Amount Year-to-Year Increase (Decrease) 2015 to 2016 %
Cash $ $ $ $ $
Receivables (net)
Inventories
Noncurrent assets
Total assets $ $ $ $ $
Current liabilities $ $ $ $
Bonds payable, 10%
Common stock, $2 par
Premium on common stock
Retained earnings
Total liabilities & stockholders' equity $ $ $ $ $

2. For 2016 and 2017, compute the following ratios:

2017 2016
a. Current times (Round to one decimal place) times (Round to one decimal place)
b. Inventory turnover times (Round to one decimal place) times (Round to one decimal place)
c. Receivables turnover times (Round to two decimal places) times (Round to two decimal places)
d. Net profit margin % (Round to two decimal places) % (Round to two decimal places)
e. Earnings per share $(Round to the nearest cent) $(Round to the nearest cent)
f. Return on total assets % (Round to one decimal place) % (Round to one decimal place)
g. Return on common equity % (Round to one decimal place) % (Round to one decimal place)
h. Debt-to-assets %(Round to one decimal place) % (Round to one decimal place)

3. All of the following are possible reasons the market price per share decreased in 2017 except:

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

The Clinical Audit Book Improving The Quality Of Health Care

Authors: Clare Mayo, Gill Harvey

1st Edition

070202418X, 978-0702024184

More Books

Students also viewed these Accounting questions

Question

Briefly describe the three types of processor scheduling.

Answered: 1 week ago

Question

5. Identify three characteristics of the dialectical approach.

Answered: 1 week ago