Concept Introduction:
Horizontal Analysis:
Horizontal Analysis is used to analyze the trend of an item. Horizontal Analysis is done in different periods for example analysis of trend of sales for several years is done using the horizontal analysis.
Requirement-a:
To Prepare:
The Comparative Income Statement using horizontal analysis.
Answer to Problem 9.5E
The Comparative Income Statement using horizontal analysis
Horizontal Analysis of Comparative Income Statement | ||||
Year | Percentage | |||
Sales | 9.8% | |||
Cost of Goods Sold | 30.0% | |||
Gross Profit | -25.6% | |||
Selling expenses | 10.0% | |||
Administrative expenses | 8.0% | |||
Total Operating expenses | 9.2% | |||
Income from operations | -35.9% | |||
Other Revenue | 15.0% | |||
Income before income tax | -35.5% | |||
Income Tax Expense | -35.0% | |||
Net Income | -35.5% |
Explanation of Solution
The Comparative Income Statement using horizontal analysis is prepared as follows:
Horizontal Analysis of Comparative Income Statement | ||||
Increase (Decrease) | ||||
Year | 20Y5 | 20Y4 | Amount | Percentage |
A | B | C = (A-B) | C/B | |
Sales | $ 862,000 | $ 785,000 | $ 77,000 | 9.8% |
Cost of Goods Sold | $ 650,000 | $ 500,000 | $ 150,000 | 30.0% |
Gross Profit | $ 212,000 | $ 285,000 | $ (73,000) | -25.6% |
Selling expenses | $ 44,000 | $ 40,000 | $ 4,000 | 10.0% |
Administrative expenses | $ 27,000 | $ 25,000 | $ 2,000 | 8.0% |
Total Operating expenses | $ 71,000 | $ 65,000 | $ 6,000 | 9.2% |
Income from operations | $ 141,000 | $ 220,000 | $ (79,000) | -35.9% |
Other Revenue | $ 2,300 | $ 2,000 | $ 300 | 15.0% |
Income before income tax | $ 143,300 | $ 222,000 | $ (78,700) | -35.5% |
Income Tax Expense | $ 13,000 | $ 20,000 | $ (7,000) | -35.0% |
Net Income | $ 130,300 | $ 202,000 | $ (71,700) | -35.5% |
Concept Introduction:
Horizontal Analysis:
Horizontal Analysis is used to analyze the trend of a particular item. Horizontal Analysis is done for items for different periods for example sale trends for several years are found using horizontal analysis.
Requirement-a:
To Indicate:
The results from horizontal analysis.
Answer to Problem 9.5E
The significant results from horizontal analysis are as follows:
- Cost of goods sold has increased more as compared with sales, which has resulted in decrease in gross profit.
- Income from operation has decreased mainly due to decrease in gross profit.
Explanation of Solution
The Comparative Income Statement using horizontal analysis is prepared as follows:
Horizontal Analysis of Comparative Income Statement | ||||
Increase (Decrease) | ||||
Year | 20Y5 | 20Y4 | Amount | Percentage |
A | B | C = (A-B) | C/B | |
Sales | $ 862,000 | $ 785,000 | $ 77,000 | 9.8% |
Cost of Goods Sold | $ 650,000 | $ 500,000 | $ 150,000 | 30.0% |
Gross Profit | $ 212,000 | $ 285,000 | $ (73,000) | -25.6% |
Selling expenses | $ 44,000 | $ 40,000 | $ 4,000 | 10.0% |
Administrative expenses | $ 27,000 | $ 25,000 | $ 2,000 | 8.0% |
Total Operating expenses | $ 71,000 | $ 65,000 | $ 6,000 | 9.2% |
Income from operations | $ 141,000 | $ 220,000 | $ (79,000) | -35.9% |
Other Revenue | $ 2,300 | $ 2,000 | $ 300 | 15.0% |
Income before income tax | $ 143,300 | $ 222,000 | $ (78,700) | -35.5% |
Income Tax Expense | $ 13,000 | $ 20,000 | $ (7,000) | -35.0% |
Net Income | $ 130,300 | $ 202,000 | $ (71,700) | -35.5% |
The significant findings from the horizontal analysis are as follows:
- Cost of goods sold has increased more as compared to sales, which has resulted in decrease in gross profit.
- Income from operation has decreased mainly due to decrease in gross profit.
Want to see more full solutions like this?
Chapter 9 Solutions
Survey of Accounting (Accounting I)
- Cuneo Companys income statements for the last 3 years are as follows: Refer to the information for Cuneo Company above. Required: 1. Prepare a common-size income statement for Year 2 by expressing each line item for Year 2 as a percentage of that same line item from Year 1. (Note: Round percentages to the nearest tenth of a percent.) 2. Prepare a common-size income statement for Year 3 by expressing each line item for Year 3 as a percentage of that same line item from Year 1. (Note: Round percentages to the nearest tenth of a percent.)arrow_forwardThe following data (in millions) were taken from the financial statements of Costco Wholesale Corporation: a. For Costco, determine the amount of change in millions and the percent of change (round to one decimal place) from the prior year to the recent year for: 1. Revenue 2. Operating expenses 3. Operating income b. Comment on the results of your horizontal analysis in part (a). c. Based upon Exercise 2-23, compare and comment on the operating results of Target and Costco for the recent year.arrow_forwardSundahl Companys income statements for the past 2 years are as follows: Refer to the information for Sundahl Company above. Required: Prepare a common-size income statement for Year 2 by expressing each line item for Year 2 as a percentage of that same line item from Year 1. (Note: Round percentages to the nearest tenth of a percent.)arrow_forward
- a. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year when compared with the previous year. If required, round to one decimal place.arrow_forwardWhich of the following is a technique for reviewing relationships on an income statement by assigning net sales as 100%? A. Ratio analysis. B. Current ratio. C. Horizontal analysis. D. Vertical analysis.arrow_forwardPreparing Common-Size Income Statements by Using BasePeriod Horizontal AnalysisRefer to the information for Scherer Company on the previous page.Required:Prepare common-size income statements by using Year 1 as the base period. (Note: Roundanswers to the nearest whole percentage.)arrow_forward
- Vertical analysis of income statement Revenue and expense data for Innovation Quarter Inc. for two recent years are as follows: A. Prepare an income statement in comparative form, stating eachitem for both years as a percent of sales. (Round to the nearestwhole percentage.)B. Comment on the significant changes disclosed by thecomparative income statement.arrow_forward= The current year financial statements for Blue Water Company and Prime Fish Company are presented below. Prime Fish Balance sheet Cash Accounts receivable (net) Inventory Property & equipment (net) Other assets Total assets Current liabilities Long-term debt (interest rate: 15%) Capital stock ($10 par value) Additional paid-in capital Retained earnings Total liabilities and stockholders' equity Income statement Sales revenue (1/2 on credit) Cost of goods sold Operating expenses Net income Other data Per share stock price at end of current year Blue Water $ 42,300 44,500 92,500 159,500 85,300 $ 424,100 $ 92,500 74,100 157,100 30,300 70,100 $ 424,100 $ 427,500 (234,500) (163,600) $ 29,400 $ 23.3 45% $ 19,700 34,900 47,800 416,600 318,000 $ 34,300 $ 837,000 $ 68,500 62,600 525,000 107,300 73,600 $ 837,000 $ 789,000 (401,300) (312,300) $ 75,400 $28 45% Average income tax rate Dividends declared and paid in current year Both companies are in the fish catching and manufacturing business.…arrow_forwardRefer to the information for Sundahl Company on the previous page.Required:1. Prepare a common-size income statement for Year 1 by expressing each line item as apercentage of sales revenue. (Note: Round percentages to the nearest tenth of a percent.)2. Prepare a common-size income statement for Year 2 by expressing each line item as apercentage of sales revenue. (Note: Round percentages to the nearest tenth of a percent.)arrow_forward
- Refer to the information for Cuneo Company above.Required:1. Prepare a common-size income statement for Year 2 by expressing each line item for Year2 as a percentage of that same line item from Year 1. (Note: Round percentages to thenearest tenth of a percent.)2. Prepare a common-size income statement for Year 3 by expressing each line item for Year3 as a percentage of that same line item from Year 1. (Note: Round percentages to thenearest tenth of a percent.)arrow_forwardPerform a vertical analysis for the entry "Gross Sales" on the portion of an income statement shown below (as a %). (Round to nearest tenth.) *Chart is attached with the information*arrow_forwardComparative Income Statement Use the following comparative income statement form to enter amounts you identify from the computations on the Liquidity and Solvency Measures part and on the Profitability Measures part. Compute any missing amounts and complete the horizontal analysis columns. Enter percentages as decimal amounts, rounded to one decimal place. When rounding, look only at the figure to the right of one decimal place. If 5, round up. For example, for 32.048% enter 32.0%. For 32.058% enter 32.1%. Sales Cost of goods sold Gross profit Selling expenses Administrative expenses Total operating expenses Operating income Other expense (interest) Income before income tax expense Income tax expense Net income Comparative Income Statement For the Years Ended December 31, 20Y6 and 20Y5 $ 20Y6 8,250,000 X (1,242,000) 20Y5 $7,287,000 (3,444,000) $3,843,000 $(1,457,600) (1,106,000) $(2,563,600) $1,279,400 (120,600) $1,158,800 (181,980) $976,820 $ $ $ Increase/(Decrease) Amount 823,000 X…arrow_forward
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubSurvey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage LearningManagerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning
- Financial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningCentury 21 Accounting Multicolumn JournalAccountingISBN:9781337679503Author:GilbertsonPublisher:Cengage