Scribd Logo
Upload

Welcome to Scribd!

  • 59 views

    CH 2 FS Analysis

    Uploaded by

    REVEL
    Net sales and operating expenses increased substantially from 2016 to 2017, while net income grew at a slower pace. Total assets grew significantly over this period as well, driven mainly by increases in non-current assets. Total liabilities decreased from 2016 to 2017, resulting in continued growth in shareholders' equity.

    Copyright:

    © All Rights Reserved
    Download as DOC, PDF, TXT or read online from Scribd

    CH 2 FS Analysis

    Uploaded by

    REVEL
    59 views1 page
    Net sales and operating expenses increased substantially from 2016 to 2017, while net income grew at a slower pace. Total assets grew significantly over this period as well, driven mainly by increases in non-current assets. Total liabilities decreased from 2016 to 2017, resulting in continued growth in shareholders' equity.

    Original Description:

    Horizontal

    Original Title

    Ch 2 FS Analysis

    Copyright

    © © All Rights Reserved

    Available Formats

    DOC, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Net sales and operating expenses increased substantially from 2016 to 2017, while net income grew at a slower pace. Total assets grew significantly over this period as well, driven mainly by increases in non-current assets. Total liabilities decreased from 2016 to 2017, resulting in continued growth in shareholders' equity.

    Copyright:

    © All Rights Reserved
    Download as DOC, PDF, TXT or read online from Scribd
    Download as doc, pdf, or txt
    59 views1 page

    CH 2 FS Analysis

    Uploaded by

    REVEL
    Net sales and operating expenses increased substantially from 2016 to 2017, while net income grew at a slower pace. Total assets grew significantly over this period as well, driven mainly by increases in non-current assets. Total liabilities decreased from 2016 to 2017, resulting in continued growth in shareholders' equity.

    Copyright:

    © All Rights Reserved
    Download as DOC, PDF, TXT or read online from Scribd
    Download as doc, pdf, or txt
    of 1

    HORIZONTAL Analysis - Increase (Decrease)

    NOTE: 2016 & 2017 is done for you. Do 2018 & 2019 for your practice. (it will not be checked)

    2,016 2016 2017 2017


    Amount % Amount %
    Net Sales 12.20 0.71% 682.80 39.71%
    Cost of Sales 7.20 0.58%   467.20 37.22%
    Gross Profit 5.00 1.09% 215.60 46.45%
    Operating Expenses
    Selling 1.80 0.78% 133.00 57.28%
    General Administrative 7.70 8.85%   38.50 40.65%
    Operating income (4.50) -3.17% 44.10 32.12%
    Other expenses (3.60) -17.48% 9.40 55.29%
    Interest Expense 1.50 12.50%   11.70 86.67%
    Income before taxes (2.40) -2.20% 23.00 21.54%
    Income tax (0.84) -2.20% 8.05 21.54%
    NET INCOME (1.56) -2.20%   14.95 21.54%

    2,016 2016 2017 2017


    Amount % Amount %
    CURRENT Assets
    Cash 60.80 107.80% 0.80 0.68%
    Trading Securities (131.00) -62.32% 0.40 0.51%
    Trade receivables (net) (115.60) -22.14% 54.00 13.28%
    Inventory 44.80 11.36% 44.60 10.15%
    Other current assets (20.40) -16.80% 2.20 2.18%
    TOTAL (161.40) -12.37% 102.00 8.92%

    NONCURRENT Assets
    PPE (net) 433.10 50.73% (22.60) -1.76%
    Other assets 212.40 2469.77% 103.60 46.88%
    TOTAL 645.50 74.85% 81.00 5.37%

    TOTAL ASSETS 484.10 22.34% 183.00 6.90%

    CURRENT Liabilities
    Accounts Payable (12.20) -3.25% (17.60) -4.85%
    Notes Payable 97.60 86.68% (33.20) -15.79%
    Other current liabilities (109.20) -74.08% 12.00 31.41%
    TOTAL (23.80) -3.75% (38.80) -6.35%

    NONCURRENT Liabilities 207.00 63.69% (51.00) -9.59%


    Total Liabilities 183.20 19.08% (89.80) -7.86%

    SHAREHOLDERS' Equity
    Ordinary shares (P100 par) 200.00 23.53% 190.00 18.10%
    Capital in excess of par value 100.00 71.43% 80.00 33.33%
    Retained Earnings 0.90 0.41% 2.80 1.28%
    TOTAL 300.90 24.93% 272.80 18.09%

    TOTAL LIABILITIES and EQUITY 484.10 22.34%   183.00 6.90%

    NOTE: For 2016 Amount = 2016 – 2015 For 2017 Amount = 2017 – 2016

    % = 2016 – 2015 % = 2017 – 2016


    2015 2016

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy