Sales revenue Base year multiplier Cost of goods sold Base year multiplier Gross profit Base year multiplier SG&A Expenses Base year multiplier Other operating income/expenses Base year multiplier Operating expenses Base year multiplier Operating income Base year multiplier Non-operating income/expenses Base year multiplier Pretax income Base year multiplier Income taxes Base year multiplier Net income Base year multiplier 2014 27,441.30 100.00 16,985.60 100.00 10,455.70 100.00 2,487.90 100.00 18.60 100.00 2,506.50 100.00 7,949.20 100.00 (577.20) 100.00 7,372.00 100.00 2,614.20 100.00 4,757.80 100.00 2015 25,413.00 92.61 15,623.80 91.98 9,789.20 93.63 2,434.30 97.85 209.40 1,125.81 2,643.70 105.47 7,145.50 89.89 (589.80) 102.18 6,555.70 88.93 2,026.40 77.52 4,529.30 95.20 2016 24,621.90 89.73 14,417.20 84.88 2017 22,820.40 83.16 12,199.60 71.82 10,204.70 10,620.80 97.60 101.58 2,384.50 2,231.30 95.84 89.69 75.70 (1,163.20) 406.99 (6,253.76) 2,460.20 1,068.10 98.15 42.61 7,744.50 9,552.70 97.42 120.17 (878.50) (979.20) 152.20 169.65 6,866.00 8,573.50 93.14 116.30 2,179.50 83.37 4,686.50 98.50 3,381.20 129.34 5,192.30 109.13 2018 21,257.90 77.47 10,425.30 61.38 10,832.60 103.60 2,200.20 88.44 (190.20) (1,022.58) 2,010.00 80.19 8,822.60 110.99 (1,006.50) 174.38 7,816.10 106.02 1,891.80 72.37 5,924.30 124.52
Sales revenue Base year multiplier Cost of goods sold Base year multiplier Gross profit Base year multiplier SG&A Expenses Base year multiplier Other operating income/expenses Base year multiplier Operating expenses Base year multiplier Operating income Base year multiplier Non-operating income/expenses Base year multiplier Pretax income Base year multiplier Income taxes Base year multiplier Net income Base year multiplier 2014 27,441.30 100.00 16,985.60 100.00 10,455.70 100.00 2,487.90 100.00 18.60 100.00 2,506.50 100.00 7,949.20 100.00 (577.20) 100.00 7,372.00 100.00 2,614.20 100.00 4,757.80 100.00 2015 25,413.00 92.61 15,623.80 91.98 9,789.20 93.63 2,434.30 97.85 209.40 1,125.81 2,643.70 105.47 7,145.50 89.89 (589.80) 102.18 6,555.70 88.93 2,026.40 77.52 4,529.30 95.20 2016 24,621.90 89.73 14,417.20 84.88 2017 22,820.40 83.16 12,199.60 71.82 10,204.70 10,620.80 97.60 101.58 2,384.50 2,231.30 95.84 89.69 75.70 (1,163.20) 406.99 (6,253.76) 2,460.20 1,068.10 98.15 42.61 7,744.50 9,552.70 97.42 120.17 (878.50) (979.20) 152.20 169.65 6,866.00 8,573.50 93.14 116.30 2,179.50 83.37 4,686.50 98.50 3,381.20 129.34 5,192.30 109.13 2018 21,257.90 77.47 10,425.30 61.38 10,832.60 103.60 2,200.20 88.44 (190.20) (1,022.58) 2,010.00 80.19 8,822.60 110.99 (1,006.50) 174.38 7,816.10 106.02 1,891.80 72.37 5,924.30 124.52
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
discuss in details the result of the Company's Horizontal and Vertical Analysis from 2014-2018
Transcribed Image Text:Sales revenue
Base year multiplier
Cost of goods sold
Base year multiplier
Gross profit
Base year multiplier
SG&A Expenses
Base year multiplier
Other operating income/expenses
Base year multiplier
Operating expenses
Base year multiplier
Operating income
Base year multiplier
Non-operating income/expenses
Base year multiplier
Pretax income
Base year multiplier
Income taxes
Base year multiplier
Net income
Base year multiplier
2014
27,441.30
100.00
16,985.60
100.00
10,455.70
100.00
2,487.90
100.00
18.60
100.00
2,506.50
100.00
7,949.20
100.00
(577.20)
100.00
7,372.00
100.00
2,614.20
100.00
4,757.80
100.00
2015
2016
25,413.00 24,621.90
92.61
89.73
15,623.80
14,417.20
91.98
84.88
9,789.20
10,204.70
10,620.80
93.63
97.60
101.58
2,434.30
2,384.50
2,231.30
97.85
95.84
89.69
209.40
75.70
(1,163.20)
1,125.81
406.99 (6,253.76)
2,643.70
2,460.20
1,068.10
98.15
42.61
7,744.50
9,552.70
97.42
120.17
(878.50)
(979.20)
152.20
169.65
105.47
7,145.50
89.89
(589.80)
102.18
6,555.70
88.93
2,026.40
77.52
4,529.30
95.20
6,866.00
93.14
2,179.50
83.37
4,686.50
98.50
2017
22,820.40
83.16
12,199.60
71.82
8,573.50
116.30
3,381.20
129.34
5,192.30
109.13
2018
21,257.90
77.47
10,425.30
61.38
10,832.60
103.60
2,200.20
88.44
(190.20)
(1,022.58)
2,010.00
80.19
8,822.60
110.99
(1,006.50)
174.38
7,816.10
106.02
1,891.80
72.37
5,924.30
124.52
Transcribed Image Text:Assets
Total current assets
Total long term assets
Total assets
Liabilities & Equity
Liabilities:
Total current liabilities
Total long term liabilities
Total liabilities
Stockholders' equity:
Total stockholders' equity
Total liabilities & equity
2014
4,185.50 12.23
30,041.90
34,227.40 100.00
25.42
4,848.60
9,643.00
87.77 28,295.70 74.58 26,175.30
31,023.90
37,938.70
100.00
2,747.90 8.03
18,626.10 54.42
21,374.00 62.45
2015
12,853.40 37.55
34,227.40 100.00
2,950.40
27,900.40
30,850.80 81.32
2016
7,087.90 18.68
37,938.70 100.00
15.63
84.37
100.00
7.78 3,468.30 11.18
73.54 29,759.90 95.93
33,228.20 107.11
(2,204.30) (7.11)
31,023.90 100.00
2017
5,327.20 15.76
28,476.50 84.24
33,803.70 100.00
2,890.60 8.55
34,181.10 101.12
37,071.70 109.67
(3,268.00) (9.67)
33,803.70 100.00
2018
4,053.20
28,758.00
32,811.20
12.35
87.65
100.00
2,973.50
9.06
36,096.10 110.01
39,069.60 119.07
(6,258.40) (19.07)
32,811.20 100.00
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education