Homework Answers
Gross profit = net sales - cost of sales
operating income = gross profit - administrative and selling expenses - distribution expenses -other expenses
profit before tax = operating income - financial expenses + financial income + income from financial instruments + other financial income + equity in income of associates
income tax = profit before tax* effective tax rate
consolidated profit = profit before tax - income tax
portion of profit attributed to minority = consolidated profit - portion of profit attributed to cementex shareholder
portion of profit attributed to cementex shareholder = consolidated profit - portion of profit attributed to minority
Using the above formulas we can find the missing figues,
| year 10 | year 9 | |
| Net sales | $ 236,669.00 | $ 213,769.00 |
| cost of sales | $ 157,696.00 | $ 136,449.00 |
| gross profit | $ 78,973.00 | $ 77,320.00 |
| less other expenses: | ||
| administrative and selling expenses | $ 33,120.00 | $ 28,588.00 |
| distribution expenses | $ 13,405.00 | $ 14,227.00 |
| other expenses | $ 3,281.00 | $ 580.00 |
| operating income | $ 29,167.00 | $ 33,925.00 |
| less financial expenses | $ 8,809.00 | $ 5,785.00 |
| financial income | $ 862.00 | $ 536.00 |
| income from financial instruments | $ 2,387.00 | $ (161.00) |
| other financial income | $ 6,647.00 | $ 4,905.00 |
| equity in income of associates | $ 1,487.00 | $ 1,425.00 |
| profit before tax | $ 31,741.00 | $ 34,845.00 |
| less income tax | $ 4,796.07 | $ 5,697.16 |
| consolidated profit | $ 26,944.93 | $ 29,147.84 |
| portion of profit attributed to minority | $ 837.00 | $ 1,292.84 |
| portion of profit attributed to cementex shareholder | $ 26,107.93 | $ 27,855.00 |
Add Answer to:
25. Income statement formats. Information from Cementex Corporation's (Cementex) income statements for the years ended December...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows:...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows: 1 Current Year Previous Year 2 Sales $1,948,800.00 $1,740,000.00 3 Cost of goods sold 1,689,975.00 1,522,500.00 4 Gross profit $258,825.00 $217,500.00 5 Selling expenses $71,875.00 $62,500.00 6 Administrative expenses 51,520.00 46,000.00 7 Total operating expenses $123,395.00 $108,500.00 8 Income before income tax $135,430.00 $109,000.00 9 Income tax expense 13,398.00 8,700.00 10 Net income $122,032.00 $100,300.00 A. Prepare a comparative income statement with horizontal analysis,...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows:...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows: Current Year Previous Year Sales $1,948,800.00 1,689,975.00 $1,740,000.00 1,522,500.00 Cost of goods sold Gross profit $258,825.00 $217,500.00 Selling expenses $71,875.00 $62,500.00 Administrative expenses 51,520.00 46,000.00 Total operating expenses $123,395.00 $108,500.00 Income before income tax $109,000.00 $135,430.00 13,398.00 9 Income tax expense 8,700.00 10 Net income $122,032.00 $100,300.00 A. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows:...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows: 1 Current Year Previous Year 2 Sales $1,993,600.00 $1,780,000.00 3 Cost of goods sold 1,674,090.00 1,521,900.00 4 Gross profit $319,510.00 $258,100.00 5 Selling expenses $73,450.00 $65,000.00 6 Administrative expenses 48,840.00 44,000.00 7 Total operating expenses $122,290.00 $109,000.00 8 Income before income tax $197,220.00 $149,100.00 9 Income tax expense 13,884.00 8,900.00 10 Net income $183,336.00 $140,200.00 A. Prepare a comparative income statement with horizontal analysis,...
Income statement data for Boone Company for two recent years ended December 31, are as follows:...
Income statement data for Boone Company for two recent years ended December 31, are as follows: Sales Cost of goods sold Gross profit Selling expenses Administrative expenses Total operating expenses Income before income tax Income tax expenses Net income Current Year $844,800 728,000 $116,800 $35,380 32,500 $67,880 $48,920 19,600 $29,320 Previous Year $640,000 560,000 $80,000 $29,000 25,000 $54,000 $26,000 10,400 $15,600 a. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year when compared...
Income statement data for Winthrop Company for two recent years ended December 31, are as follows:...
Income statement data for Winthrop Company for two recent years ended December 31, are as follows: Current Year Previous Year Sales $762,000 $600,000 Cost of goods sold 650,000 520,000 Gross profit $112,000 $80,000 Selling expenses $32,760 $28,000 Administrative expenses 30,000 24,000 Total operating expenses $62,760 $52,000 Income before income tax $49,240 $28,000 Income tax expenses 19,700 11,200 Net income $29,540 $16,800 a. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year when compared...
Income statement data for Winthrop Company for two recent years ended December 31, are as follows:...
Income statement data for Winthrop Company for two recent years ended December 31, are as follows: Current Year Previous Year Sales $701,800 $580,000 Cost of goods sold 590,000 500,000 Gross profit $111,800 $80,000 Selling expenses $31,080 $28,000 Administrative expenses 27,370 23,000 Total operating expenses $58,450 $51,000 Income before income tax $53,350 $29,000 Income tax expenses 21,300 11,600 Net income $32,050 $17,400 a. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year when compared...
OAKBROOK COMPANY Comparative Income Statements For Years Ended December 31, 2017 and 2016 2017 2016 Sales...
OAKBROOK COMPANY Comparative Income Statements For Years Ended December 31, 2017 and 2016 2017 2016 Sales $ 980 $ 850 Less cost of goods sold 525 415 Gross profit 455 435 Less operating expenses: Wage expense 90 88 Depreciation expense 18 12 Rent expense 23 20 Miscellaneous expense 24 36 Total operating expenses 155 156 Operating income 300 279 Less other expenses: Interest 9 33 Income before tax 291 246 Less income tax expense 116 98 Net income $ 175...
reasons Income statement data for Winthrop Company for two recent years ended December Current Year Previous...
reasons Income statement data for Winthrop Company for two recent years ended December Current Year Previous Year Sales $2,240,000 $2,000,000 Cost of goods sold (1.925.000) (1,750,000) Gross profit $315,000 $250.000 Seling expenses ${152,500) ${125.000) Administrative expenses (118,000) (100,000) Total operating expenses [270,500) $225,000) Income before income tax expense 544.500 $25.000 Income tax expense (17,800) (10,000) Net Income 3. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease for the current year when compared with the previous year....
Selected information taken from the financial statements of Verbeke Co. for the year ended December 31,...
Selected information taken from the financial statements of Verbeke Co. for the year ended December 31, 2016, follows: Gross profit General and administrative expenses Net cash used by investing activities Dividends paid Interest expense Net sales Advertising expense Accounts payable Income tax expense Other selling expenses $411,000 81,000 106,000 52,000 61,000 746,000 75,000 104,000 84,000 43,000 Required a. Calculate income from operations (operating income) for the year ended December 31, 2016 Income from operations b. Calculate net income for the...
Selected information taken from the financial statements of Verbeke Co. for the year ended December 31,...
Selected information taken from the financial statements of Verbeke Co. for the year ended December 31, 2019, follows: Gross profit General and administrative expenses Net cash used by investing activities Dividends paid Interest expense Net sales Advertising expense Accounts payable Income tax expense Other selling expenses $413,000 83,000 105,000 55,000 60,000 740.000 75.000 103,000 84,000 43,000 Required: a. Calculate income from operations (operating income) for the year ended December 31, 2019. Income from operations b. Calculate net income for the...
Income statement data for Winthrop Company for two recent years ended December 31 are as follows: Current Year Previous Year Sales $1,948,800.00 1,689,975.00 $1,740,000.00 1,522,500.00 Cost of goods sold Gross profit $258,825.00 $217,500.00 Selling expenses $71,875.00 $62,500.00 Administrative expenses 51,520.00 46,000.00 Total operating expenses $123,395.00 $108,500.00 Income before income tax $109,000.00 $135,430.00 13,398.00 9 Income tax expense 8,700.00 10 Net income $122,032.00 $100,300.00 A. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year...
Income statement data for Boone Company for two recent years ended December 31, are as follows: Sales Cost of goods sold Gross profit Selling expenses Administrative expenses Total operating expenses Income before income tax Income tax expenses Net income Current Year $844,800 728,000 $116,800 $35,380 32,500 $67,880 $48,920 19,600 $29,320 Previous Year $640,000 560,000 $80,000 $29,000 25,000 $54,000 $26,000 10,400 $15,600 a. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year when compared...
Income statement data for Winthrop Company for two recent years ended December 31, are as follows: Current Year Previous Year Sales $762,000 $600,000 Cost of goods sold 650,000 520,000 Gross profit $112,000 $80,000 Selling expenses $32,760 $28,000 Administrative expenses 30,000 24,000 Total operating expenses $62,760 $52,000 Income before income tax $49,240 $28,000 Income tax expenses 19,700 11,200 Net income $29,540 $16,800 a. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease) for the current year when compared...
reasons Income statement data for Winthrop Company for two recent years ended December Current Year Previous Year Sales $2,240,000 $2,000,000 Cost of goods sold (1.925.000) (1,750,000) Gross profit $315,000 $250.000 Seling expenses ${152,500) ${125.000) Administrative expenses (118,000) (100,000) Total operating expenses [270,500) $225,000) Income before income tax expense 544.500 $25.000 Income tax expense (17,800) (10,000) Net Income 3. Prepare a comparative income statement with horizontal analysis, indicating the increase (decrease for the current year when compared with the previous year....
Selected information taken from the financial statements of Verbeke Co. for the year ended December 31, 2016, follows: Gross profit General and administrative expenses Net cash used by investing activities Dividends paid Interest expense Net sales Advertising expense Accounts payable Income tax expense Other selling expenses $411,000 81,000 106,000 52,000 61,000 746,000 75,000 104,000 84,000 43,000 Required a. Calculate income from operations (operating income) for the year ended December 31, 2016 Income from operations b. Calculate net income for the...
Selected information taken from the financial statements of Verbeke Co. for the year ended December 31, 2019, follows: Gross profit General and administrative expenses Net cash used by investing activities Dividends paid Interest expense Net sales Advertising expense Accounts payable Income tax expense Other selling expenses $413,000 83,000 105,000 55,000 60,000 740.000 75.000 103,000 84,000 43,000 Required: a. Calculate income from operations (operating income) for the year ended December 31, 2019. Income from operations b. Calculate net income for the...
Most questions answered within 3 hours.
-
Your division head has assigned another important project to you
and your team. This project is...
asked 4 minutes ago -
Under normal use conditions, the Mean Time To Failure of a
heating coil can be modeled...
asked 1 hour ago -
Consider the probability that fewer than 34 out of 116 CDs will
be defective. Assume the...
asked 20 minutes ago -
4J Manufacturing Company uses a job order cost accounting system
and keeps perpetual inventory records. Prepare...
asked 9 minutes ago -
Please write code in C++
using recursive function
Write a program that computes the sequence of...
asked 7 minutes ago -
What is 345 as an unsigned decimal number? It is 34
with subscript of 5. Not...
asked 23 minutes ago -
I've been struggling with these homework questions. Any help
would be greatly appreciated
1. For the...
asked 21 minutes ago -
Read the In-Depth Integrative Case 1.2 (Pharmaceutical
Companies, Intellectual Property, and the Global AIDS Epidemic) in...
asked 21 minutes ago -
Consider a mass-spring system. The spring has a spring constant
of 2.27e+3 N/m. On the end...
asked 26 minutes ago -
People are most likely to believe their ancestors play an active
role in their lives in...
asked 1 hour ago -
A student holds a ruler by one end (x=0 where the student holds
it). The student...
asked 1 hour ago -
A 3.1-kΩ and a 2.2-kΩ resistor are connected in parallel; this
combination is connected in series...
asked 31 minutes ago