Financial Statement analysis is done using the components of financial statement. These components are Balance sheet , Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company. Requirement-1: To Calculate: Trend Percents for all components of both statements using 2013 as base year

Question

Want to see more full solutions like this?

Answer 1

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

General accounting question

Can you help me with accounting questions

General accounting question

Answer 2

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Answer 6

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Answer 7

Chapter 17, Problem 1APSA

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-1:

To Calculate:

Trend Percents for all components of both statements using 2013 as base year

Answer 8

Expert Solution

Answer to Problem 1APSA

Trend Percents for all components of both statements using 2013 as base year are as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Answer 9

Expert Solution

Answer 10

Expert Solution

Answer 11

Expert Solution

Answer 12

Explanation of Solution

Trend Percents for all components of both statements using 2013 as base year are calculated as follows:

HAROUN COMPANY
Comparative Income Statement Trend %
For the Years Ended December 31
$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales	1694	1496	1370	1264	1186	1110	928
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%
Cost of Goods Sold	1246	1032	902	802	752	710	586
Cost of Goods Sold Trend %	212.6%	176.1%	153.9%	136.9%	128.3%	121.2%	100.0%
Gross profit	448	464	468	462	434	400	342
Gross profit Trend %	131.0%	135.7%	136.8%	135.1%	126.9%	117.0%	100.0%
Operating expenses	330	256	234	170	146	144	118
Operating expenses Trend %	279.7%	216.9%	198.3%	144.1%	123.7%	122.0%	100.0%
Net income	118	208	234	292	288	256	224
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

HAROUN COMPANY
Comparative Year End Balance Sheet Trend %
$ thousands	2019	2018	2017	2016	2015	2014	2013
Assets:
Cash	58	78	82	84	88	86	89
Cash Trend %	65.2%	87.6%	92.1%	94.4%	98.9%	96.6%	100.0%
Accounts Receivable, net	490	514	466	360	318	302	216
Accounts Receivable, net Trend %	226.9%	238.0%	215.7%	166.7%	147.2%	139.8%	100.0%
Merchandise Inventory	1838	1364	1204	1032	936	810	615
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%
Other Current assets	36	32	14	34	28	28	9
Other Current assets Trend %	400.0%	355.6%	155.6%	377.8%	311.1%	311.1%	100.0%
Long term Investments	0	0	0	146	146	146	146
Long term Investments Trend %	0.0%	0.0%	0.0%	100.0%	100.0%	100.0%	100.0%
Plant Assets, net	2020	2014	1752	944	978	860	725
Plant Assets, net Trend %	278.6%	277.8%	241.7%	130.2%	134.9%	118.6%	100.0%
Total Assets	4442	4002	3518	2600	2494	2232	1800
Total Assets Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Liabilities and Equity:
Current Liabilities	1220	1042	718	914	546	522	282
Current Liabilities Trend %	432.6%	369.5%	254.6%	324.1%	193.6%	185.1%	100.0%
Long term liabilities	1294	1140	1112	570	580	620	400
Long term liabilities Trend %	323.5%	285.0%	278.0%	142.5%	145.0%	155.0%	100.0%
Common Stock	1000	1000	1000	850	850	650	650
Common Stock Trend %	153.8%	153.8%	153.8%	130.8%	130.8%	100.0%	100.0%
Other Paid in capital	250	250	250	170	170	150	150
Other Paid in capital Trend %	166.7%	166.7%	166.7%	113.3%	113.3%	100.0%	100.0%
Retained earnings	678	570	438	396	348	290	318
Retained earnings Trend %	213.2%	179.2%	137.7%	124.5%	109.4%	91.2%	100.0%
Total Liabilities and equity	4442	4002	3518	2600	2494	2232	1800
Total Liabilities and equity Trend %	246.8%	222.3%	195.4%	144.4%	138.6%	124.0%	100.0%

Answer 13

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Answer 14

To determine

Concept Introduction:

Financial Statement analysis is done using the components of financial statement. These components are Balance sheet, Income statement, Statement of Cash flows etc. Annual report of a company contains financial statement of that year and previous year for comparison. If the company has subsidiaries or segments, the financial statement shall be consolidated for whole business of the company.

Requirement-2:

To Indicate:

If sales grow steadily over this period

If net income as grow over the past years

If inventory increased over this period

Answer 15

Expert Solution

Answer to Problem 1APSA

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Answer 16

Expert Solution

Answer 17

Expert Solution

Answer 18

Expert Solution

Answer 19

Explanation of Solution

The explanation for each trend is shows as below:

$ thousands	2019	2018	2017	2016	2015	2014	2013
Sales Trend %	182.5%	161.2%	147.6%	136.2%	127.8%	119.6%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Net income Trend %	52.7%	92.9%	104.5%	130.4%	128.6%	114.3%	100.0%

$ thousands	2019	2018	2017	2016	2015	2014	2013
Merchandise Inventory Trend %	298.9%	221.8%	195.8%	167.8%	152.2%	131.7%	100.0%

Hence,

Sales grew steadily over this period
Net income did not grow over the past years
Inventory has increased over this period

Answer 20

Ch. 17 - Prob. 1DQ Ch. 17 - Prob. 2DQ Ch. 17 - Prob. 3DQ Ch. 17 - 4. What three factors would influence your...Ch. 17 - Prob. 5DQ Ch. 17 - Prob. 6DQ Ch. 17 - Prob. 7DQ Ch. 17 - Prob. 8DQ Ch. 17 - Prob. 9DQ Ch. 17 - Prob. 10DQ

Videos

Answer to Problem 1APSA

Explanation of Solution

Answer to Problem 1APSA

Explanation of Solution

Want to see more full solutions like this?

Chapter 17 Solutions