Prepare a corrected comparative income statement for the years 2017 and 2016 of Company T.
Explanation of Solution
Horizontal analysis of financial statements: In horizontal analysis of financial statement, the amount of each item of the current period’s financial statement is compared with the previous period’s financial statement. The amount of each item increased or decreased in the current financial statement, and its respective percentage can be computed by taking the previous period statement as the base. This analysis is also known as trend analysis. The horizontal analysis percentage is calculated by using the given formula:
Prepare a corrected comparative income statement for the years 2017 and 2016 of Company T.
Company T | ||
Comparative Income Statement | ||
For the Year Ended December 31 | ||
Particulars | 2017 | 2016 |
Amount ($) | Amount ($) | |
Sales | (1) $2,900,000 | (2) $3,900,000 |
Cost of goods sold | (3) ($980,000) | (4) ($2,310,000) |
Gross profit | $1,920,000 | $1,590,000 |
Operating expenses | (5) ($1,020,000) | (6) ($1,390,000) |
Operating income | $900,000 | $200,000 |
Other item: | ||
Loss from obsolescence inventory | ($150,000) | $0 |
Unusual loss | $0 | ($60,000) |
Unusual gain | $250,000 | |
Miscellaneous | (7) ($50,000) | (8) ($90,000) |
Pretax income from continuing operation | $700,000 | $300,000 |
Less: Income tax expense | ($210,000) | ($90,000) |
Result from discontinuing operations: | ||
Income (loss) from operations of discontinued division | (9) ($210,000) | (10) $210,000 |
Loss on write-down of held-for-sale backscratcher | (11) ($112,000) | $0 |
Net income | $168,000 | $420,000 |
Table (1)
Working note (1):
Calculate the amount of sales for 2017:
Working note (2):
Calculate the amount of sales for 2016:
Working note (3):
Calculate the amount of cost of goods sold for 2017:
Working note (4):
Calculate the amount of cost of goods sold for 2016:
Working note (5):
Calculate the amount of operating expenses for 2017:
Working note (6):
Calculate the amount of operating expenses for 2016:
Working note (7):
Calculate the amount of miscellaneous expenses for 2017:
Working note (8):
Calculate the amount of miscellaneous expenses for 2016:
Working note (9):
Calculate income/loss from operations of discontinued division for 2017:
Working note (10):
Calculate income/loss from operations of discontinued division for 2016:
Working note (11):
Calculate loss on write-down of held-for-sale backscratcher:
Want to see more full solutions like this?
Chapter 5 Solutions
Cengagenowv2, 1 Term Printed Access Card For Wahlen/jones/pagach’s Intermediate Accounting: Reporting And Analysis, 2017 Update, 2nd
- Required: 1. Prepare revised income statements according to generally accepted accounting principles, beginning with income from continuing operations before income taxes. Ignore EPS disclosures. 2. Assume that by December 31, 2016, the division had not yet been sold but was considered held for sale. The fair value of the division’s assets on December 31 was $5,000,000. How would the presentation of discontinued operations be different from your answer to requirement 1? 3. Assume that by December 31, 2016, the division had not yet been sold but was considered held for sale. The fair value of the division’s assets on December 31 was $3,900,000. How would the presentation of discontinued operations be different from your answer to requirement 1?arrow_forwardThe following information is from the accounts of Neway Ltd for the years 2018 and 2019 Neway Ltd Summary of the statement of comprehensive income 2019 2018 $m $m Sales revenue 650 615 COGS 305 295 Gross profit Interest expense Other expenses (including depreciation) Profit 320 (13) (100) 345 (15) (120) 210 207 63 Depreciation expense Accounts payable at the end of the period Accounts receivable at the end of the period |Inventory held at the end of the period 85 30 25 34 46 65 57 Required: a) Prepare a statement of cash flows from operations for Neway Ltd. b) Prepare a statement that reconciles the profit with the cash flows from operations.arrow_forwardY.Co reported the following selected balances on its financial statements for each of the three years 2015 – 2017: 2015 2016 2017 Market adjustment – FVPL 5,500,000 3,750,000 (1,200,000) Market adjustment – FVOCI (1,300,000) 900,000 1,350,0000 How much net unrealized loss should be shown in the 2017 income statement?arrow_forward
- The following incorrect income statement was prepared by the accountant of the Axel Corporation:AXEL CORPORATIONIncome StatementFor the Year Ended December 31, 2018Revenues and gains:Sales $592,000Interest and dividends 32,000Gain on sale of investments 86,000Total revenues and gains 710,000Expenses and losses:Cost of goods sold $325,000Selling expenses 67,000Administrative expenses 87,000Interest 26,000Restructuring costs 55,000Income taxes 60,000Total expenses and losses 620,000Net Income $ 90,000Earnings per share $ 0.90Required:Prepare a multiple-step income statement for 2018 applying generally accepted accounting principles. The incometax rate is 40%.Chance Company had two operating divisions, one manufacturing farm equipment and the other office supplies. Both divisions are considered separate components as defined by generally accepted accounting principles. The farm equipment component had been unprofitable, and on September 1, 2018, the company adopteda plan to sell the…arrow_forwardShannon Corporation began operations on January 1, 2019. Financial statements for the years ended December 31, 2019 and 2020, contained the following errors: In addition, on December 31, 2020, fully depreciated machinery was sold for 10,800 cash, but the sale was not recorded until 2021. There were no other errors during 2019 or 2020, and no corrections have been made for any of the errors. Refer to the information for Shannon Corporation above. Ignoring income taxes, what is the total effect of the errors on the amount of working capital (current assets minus current liabilities) at December 31, 2020? a. working capital overstated by 4,200 b. working capital understated by 5,800 c. working capital understated by 6,000 d. working capital understated by 9,800arrow_forwardCalculate the following ratios from the income statement and balance sheet all are required 1-Equity Turnover 2-Gross Profit Margin 3-Operating Profit Margin 4-Net Profit Margin 5-ROA 6- ROE Statement of financial position as at 31 December 2018 2018 2017 Note RO RO ASSETS Non-current assets Property, plant and equipment 14 8,407,572 9,300,442 Deferred tax assets 12 40,977 18,550 8,448,549 9,318,992 Current assets Inventories 15 430,885 422,421 Trade and other receivables 16 1,129,440 1,235,724 Due from related parties 24 70,300 73,050 Cash and bank balances 17 6,856,734 6,439,709 Total current assets 8,487,359 8,170,904 Total assets 16,935,908 17,489,896 EQUITY…arrow_forward
- For each of the items listed below, indicate how it should be treated in the financial statements. 1. The company incurred a loss from impairment of plant assets. select a financial statement classification 2. Obsolete inventory was written off. This was the first loss of this type in the company's history. select a financial statement classification 3. Loss on the disposal of a component of the business. select a financial statement classification 4. Recognition of income earned last year which was inadvertently omitted from last year's income statement. select a financial statement classification 5. The company sold one of its warehouses at a loss. select a financial statement classification…arrow_forwardThe directors of Transport Ltd produced the following Statement of profit or loss account for 2017 and statement of financial Position as 31st December 2017 with the 2016 comparatives. Transport Ltd Statement of Profit or Loss Account for the year ended 31st December 2017 Revenue 320,000 Cost of Sales (143,000) Gross Profit 177,000 Interest received 5,000 Gain on disposal of equipment 7,000 Depreciation (39,000) Administrative and selling expenses (13,000) Operating Profit before Interest and taxes 137,000 Interest expenses (20,000) Profit before tax 117,000 Taxation (35,000) Profit after tax 82,000 Statement of financial position as at 31st December 2017 Non-current assets 2017 GHC 2016 GHC Vehicles at cost 195,000 130,000 Less: Accumulated depreciation (79,000) (52,000) 116,000 78,000 Investment 100,000 80,000 Current Assets Inventory…arrow_forward" If the accountant did not prepare the elimination entry of unrealized profit in inventories at the end of any year, this will affect the consolidated net income in that year and in all subsequent years". Discuss the accuracy of this statement and support your answer with a numerical example.arrow_forward
- The directors of Transport Ltd produced the following Statement of profit or loss account for 2017 and statement of financial Position as 31st December 2017 with the 2016 comparatives. Transport Ltd Statement of Profit or Loss Account for the year ended 31st December 2017 Revenue 320,000 Cost of Sales (143,000) Gross Profit 177,000 Interest received 5,000 Gain on disposal of equipment 7,000 Depreciation (39,000) Administrative and selling expenses (13,000) Operating Profit before Interest and taxes 137,000 Interest expenses (20,000) Profit before tax 117,000 Taxation (35,000) Profit after tax 82,000 Statement of financial position as at 31st December 2017 Non-current assets 2017 GHC 2016 GHC Vehicles at cost 195,000 130,000 Less: Accumulated depreciation (79,000) (52,000) 116,000 78,000 Investment 100,000 80,000 Current Assets Inventory…arrow_forwardPresented below is information related to Swifty Corporation at December 31, 2017, the end of its first year of operations. Sales revenue Cost of goods sold Interest expense Selling and administrative expenses Dividends declared and paid Loss on sale of investments Allocation to non-controlling interest Unrealized gain on available-for-sale financial assets Gain on discontinued operations Compute the following: Ignore tax effects. Income from operations Net income Comprehensive income $534,000 361,000 Retained earnings balance at December 31, 2017 29,300 111,100 9,500 5,500 23,500 16,600 Net income attributable to Swifty Corporation controlling shareholders 18,900 $ LA $ LA $arrow_forward7. Indicate which of the following losses or expenses would be included in calculating a net operating loss by placing a check mark on the appropriate line. A. A short-term capital loss that resulted from selling stock B. Net business loss from a sole proprietorship C. A casualty loss involving a personal residence that resulted from a Presidentially declared disaster D. Loss from selling 1244 stock E. Deductible contributions made to a traditional IRA account F. Loss in selling business equipment G. Charitable donations claimed as itemized deductions 8. If a net operating loss is carried forward to a future return, the deduction would be allowed only as a deduction from AGI (an itemized deduction). True Falsearrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning