70.2K

Verified Solution

Link Copied!

1. Horizontal Analysis of the Income Statement

   Income statement data for Winthrop Company for two recent yearsended December 31, are as follows:

   	CurrentYear			PreviousYear
   Sales	$800,000			$640,000
   Cost of goods sold	676,500			550,000
   Gross profit	$123,500			$90,000
   Selling expenses	$35,650			$31,000
   Administrative expenses	31,980			26,000
   Total operating expenses	$67,630			$57,000
   Income before income tax	$55,870			$33,000
   Income tax expenses	22,300			13,200
   Net income	$33,570			$19,800

   a. Prepare a comparative income statement withhorizontal analysis, indicating the increase (decrease) for thecurrent year when compared with the previous year. If required,round to one decimal place.

   Winthrop Company
   Comparative Income Statement
   For the Years Ended December 31
   	Current year Amount	Previous year Amount	Increase (Decrease) Amount	Increase (Decrease) Percent
   Sales	$800,000	$640,000	$	%
   Cost of goods sold	676,500	550,000		%
   Gross profit	$123,500	$90,000	$	%
   Selling expenses	$35,650	$31,000	$	%
   Administrative expenses	31,980	26,000		%
   Total operating expenses	$67,630	$57,000	$	%
   Income before income tax	$55,870	$33,000	$	%
   Income tax expense	22,300	13,200		%
   Net income	$33,570	$19,800	$	%

   Feedback

   b. The net income for Winthrop Companyincreased between years. This increase was the combined result ofan

   • increase
   • decrease
   in sales and
   • higher
   • lower
   percentage
   • increase
   • decrease
   in cost of goods sold. The cost of goods sold increased at a
   • slower
   • faster
   rate than the increase in sales, thus causing the percentageincrease in gross profit to be
   • greater
   • less
   than the percentage increase in sales.