Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The income statement for Sweetwater Ltd. is shown below: SWEETWATER LTD. Income Statement Year Ended December 31 (in millions) 2018 2017 2016 Sales $ 1,603

The income statement for Sweetwater Ltd. is shown below:

SWEETWATER LTD. Income Statement Year Ended December 31 (in millions)
2018 2017 2016
Sales $ 1,603 $ 1,403 $ 1,205
Cost of goods sold 907 754 602
Gross profit 696 649 603
Operating expenses 516 407 401
Income from operations 180 242 202
Interest expense 80 50 40
Income before income tax 100 192 162
Income tax expense 25 48 41
Net income $ 75 $ 144 $ 121

Part 1

Using horizontal analysis, calculate the horizontal percentage of a base-year amount, assuming 2016 is the base year. (Round answers to 1 decimal place, e.g. 5.2%.)

SWEETWATER LTD. Horizontal Analysis of Income Statement (% of base-year amount) Year Ended December 31
2018 2017 2016
Sales enter percentages % enter percentages % enter percentages %
Cost of goods sold enter percentages % enter percentages % enter percentages %
Gross profit enter percentages % enter percentages % enter percentages %
Operating expenses enter percentages % enter percentages % enter percentages %
Income from operations enter percentages % enter percentages % enter percentages %
Interest expense enter percentages % enter percentages % enter percentages %
Income before income tax enter percentages % enter percentages % enter percentages %
Income tax expense enter percentages % enter percentages % enter percentages %
Net income enter percentages % enter percentages % enter percentages %

Part 2

Using vertical analysis, calculate the percentage of the base amount for each year. (Round answers to 1 decimal place, e.g. 5.2%. Enter negative amounts using either a negative sign preceding the number e.g. -45.1% or parentheses e.g. (45.1)%.)

SWEETWATER LTD. Vertical Analysis of Income Statement
2018 2017 2016
Amount Percent Amount Percent Amount Percent
Sales $ 1,603 enter percentages% $ 1,403 enter percentages% $ 1,205 enter percentages%
Cost of goods sold 907 enter percentages% 754 enter percentages% 602 enter percentages%
Gross profit 696 enter percentages% 649 enter percentages% 603 enter percentages%
Operating expenses 516 enter percentages% 407 enter percentages% 401 enter percentages%
Income from operations 180 enter percentages% 242 enter percentages% 202 enter percentages%
Interest expense 80 enter percentages% 50 enter percentages% 40 enter percentages%
Income before income tax 100 enter percentages% 192 enter percentages% 162 enter percentages%
Income tax expense 25 enter percentages% 48 enter percentages% 41 enter percentages%
Net income $ 75 enter percentages% $ 144 enter percentages% $ 121 enter percentages%

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

Advanced Accounting

Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik

10th edition

0-07-794127-6, 978-0-07-79412, 978-0077431808

Students also viewed these Accounting questions