Find the information you're looking for at Westonci.ca, the trusted Q&A platform with a community of knowledgeable experts. Get quick and reliable solutions to your questions from a community of seasoned experts on our user-friendly platform. Experience the convenience of finding accurate answers to your questions from knowledgeable experts on our platform.
Sagot :
To express the comparative income statements in common-size percents, we convert each item in the statements into a percentage of the total sales for each year. This allows for an easier comparison between years.
### Current Year Common-Size Percentages
1. Sales:
[tex]\[ \text{Sales \% (Current Year)} = \left(\frac{\$740,000}{\$740,000}\right) \times 100 = 100.0\% \][/tex]
2. Cost of Goods Sold (COGS):
[tex]\[ \text{COGS \% (Current Year)} = \left(\frac{\$560,300}{\$740,000}\right) \times 100 = 75.7\% \][/tex]
3. Gross Profit:
[tex]\[ \text{Gross Profit \% (Current Year)} = \left(\frac{\$179,700}{\$740,000}\right) \times 100 = 24.3\% \][/tex]
4. Operating Expenses:
[tex]\[ \text{Operating Expenses \% (Current Year)} = \left(\frac{\$128,200}{\$740,000}\right) \times 100 = 17.3\% \][/tex]
5. Net Income:
[tex]\[ \text{Net Income \% (Current Year)} = \left(\frac{\$51,500}{\$740,000}\right) \times 100 = 7.0\% \][/tex]
### Prior Year Common-Size Percentages
1. Sales:
[tex]\[ \text{Sales \% (Prior Year)} = \left(\frac{\$625,000}{\$625,000}\right) \times 100 = 100.0\% \][/tex]
2. Cost of Goods Sold (COGS):
[tex]\[ \text{COGS \% (Prior Year)} = \left(\frac{\$290,800}{\$625,000}\right) \times 100 = 46.5\% \][/tex]
3. Gross Profit:
[tex]\[ \text{Gross Profit \% (Prior Year)} = \left(\frac{\$334,200}{\$625,000}\right) \times 100 = 53.5\% \][/tex]
4. Operating Expenses:
[tex]\[ \text{Operating Expenses \% (Prior Year)} = \left(\frac{\$218,500}{\$625,000}\right) \times 100 = 35.0\% \][/tex]
5. Net Income:
[tex]\[ \text{Net Income \% (Prior Year)} = \left(\frac{\$115,700}{\$625,000}\right) \times 100 = 18.5\% \][/tex]
### Comparative Income Statements in Common-Size Percents
\begin{tabular}{|l|r|r|}
\hline
\multicolumn{1}{|c|}{\textbf{}} & \multicolumn{1}{c|}{\textbf{Current Year \[tex]$}} & \multicolumn{1}{c|}{\textbf{Prior Year \$[/tex]}} \\
\hline
Sales & 100.0\% & 100.0\% \\
\hline
Cost of Goods Sold (COGS) & 75.7\% & 46.5\% \\
\hline
Gross Profit & 24.3\% & 53.5\% \\
\hline
Operating Expenses & 17.3\% & 35.0\% \\
\hline
Net Income & 7.0\% & 18.5\% \\
\hline
\end{tabular}
### Reason for Decline in Net Income
To determine which item is most responsible for the decline in net income, we compare the common-size percentages of each item from the current year to the prior year:
1. Sales: 100.0\% (Current Year) - 100.0\% (Prior Year) = 0.0\%
2. COGS: 75.7\% (Current Year) - 46.5\% (Prior Year) = 29.2\%
3. Gross Profit: 24.3\% (Current Year) - 53.5\% (Prior Year) = -29.2\%
4. Operating Expenses: 17.3\% (Current Year) - 35.0\% (Prior Year) = -17.6\%
5. Net Income: 7.0\% (Current Year) - 18.5\% (Prior Year) = -11.6\%
The most significant changes are observed in the "Cost of Goods Sold" (COGS) and "Gross Profit" categories.
- The Cost of Goods Sold increased by 29.2 percentage points.
- The Gross Profit decreased by 29.2 percentage points.
Therefore, the item most responsible for the decline in net income is the increase in the Cost of Goods Sold (COGS).
### Current Year Common-Size Percentages
1. Sales:
[tex]\[ \text{Sales \% (Current Year)} = \left(\frac{\$740,000}{\$740,000}\right) \times 100 = 100.0\% \][/tex]
2. Cost of Goods Sold (COGS):
[tex]\[ \text{COGS \% (Current Year)} = \left(\frac{\$560,300}{\$740,000}\right) \times 100 = 75.7\% \][/tex]
3. Gross Profit:
[tex]\[ \text{Gross Profit \% (Current Year)} = \left(\frac{\$179,700}{\$740,000}\right) \times 100 = 24.3\% \][/tex]
4. Operating Expenses:
[tex]\[ \text{Operating Expenses \% (Current Year)} = \left(\frac{\$128,200}{\$740,000}\right) \times 100 = 17.3\% \][/tex]
5. Net Income:
[tex]\[ \text{Net Income \% (Current Year)} = \left(\frac{\$51,500}{\$740,000}\right) \times 100 = 7.0\% \][/tex]
### Prior Year Common-Size Percentages
1. Sales:
[tex]\[ \text{Sales \% (Prior Year)} = \left(\frac{\$625,000}{\$625,000}\right) \times 100 = 100.0\% \][/tex]
2. Cost of Goods Sold (COGS):
[tex]\[ \text{COGS \% (Prior Year)} = \left(\frac{\$290,800}{\$625,000}\right) \times 100 = 46.5\% \][/tex]
3. Gross Profit:
[tex]\[ \text{Gross Profit \% (Prior Year)} = \left(\frac{\$334,200}{\$625,000}\right) \times 100 = 53.5\% \][/tex]
4. Operating Expenses:
[tex]\[ \text{Operating Expenses \% (Prior Year)} = \left(\frac{\$218,500}{\$625,000}\right) \times 100 = 35.0\% \][/tex]
5. Net Income:
[tex]\[ \text{Net Income \% (Prior Year)} = \left(\frac{\$115,700}{\$625,000}\right) \times 100 = 18.5\% \][/tex]
### Comparative Income Statements in Common-Size Percents
\begin{tabular}{|l|r|r|}
\hline
\multicolumn{1}{|c|}{\textbf{}} & \multicolumn{1}{c|}{\textbf{Current Year \[tex]$}} & \multicolumn{1}{c|}{\textbf{Prior Year \$[/tex]}} \\
\hline
Sales & 100.0\% & 100.0\% \\
\hline
Cost of Goods Sold (COGS) & 75.7\% & 46.5\% \\
\hline
Gross Profit & 24.3\% & 53.5\% \\
\hline
Operating Expenses & 17.3\% & 35.0\% \\
\hline
Net Income & 7.0\% & 18.5\% \\
\hline
\end{tabular}
### Reason for Decline in Net Income
To determine which item is most responsible for the decline in net income, we compare the common-size percentages of each item from the current year to the prior year:
1. Sales: 100.0\% (Current Year) - 100.0\% (Prior Year) = 0.0\%
2. COGS: 75.7\% (Current Year) - 46.5\% (Prior Year) = 29.2\%
3. Gross Profit: 24.3\% (Current Year) - 53.5\% (Prior Year) = -29.2\%
4. Operating Expenses: 17.3\% (Current Year) - 35.0\% (Prior Year) = -17.6\%
5. Net Income: 7.0\% (Current Year) - 18.5\% (Prior Year) = -11.6\%
The most significant changes are observed in the "Cost of Goods Sold" (COGS) and "Gross Profit" categories.
- The Cost of Goods Sold increased by 29.2 percentage points.
- The Gross Profit decreased by 29.2 percentage points.
Therefore, the item most responsible for the decline in net income is the increase in the Cost of Goods Sold (COGS).
We hope you found this helpful. Feel free to come back anytime for more accurate answers and updated information. Your visit means a lot to us. Don't hesitate to return for more reliable answers to any questions you may have. Stay curious and keep coming back to Westonci.ca for answers to all your burning questions.
