Consolidated Income Statement Mary Kay Cosmetics. Inc For The Year Ended Dec 31 Net Sales Cost of goods sold Earnings before income tax current income taxes state Deferred income taxes Total current income taxes Net Earnings(loss) Gross profit interest and other income Selling, general expenses Earnings before interest & income tax interest expenses For The Year Ended Dec 31 Amount in (000)
Consolidated Income Statement Mary Kay Cosmetics. Inc For The Year Ended Dec 31 Net Sales Cost of goods sold Earnings before income tax current income taxes state Deferred income taxes Total current income taxes Net Earnings(loss) Gross profit interest and other income Selling, general expenses Earnings before interest & income tax interest expenses For The Year Ended Dec 31 Amount in (000)
Copyright:
Attribution Non-Commercial (BY-NC)
Available Formats
Download as DOCX, PDF, TXT or read online from Scribd
Consolidated Income Statement Mary Kay Cosmetics. Inc For The Year Ended Dec 31 Net Sales Cost of goods sold Earnings before income tax current income taxes state Deferred income taxes Total current income taxes Net Earnings(loss) Gross profit interest and other income Selling, general expenses Earnings before interest & income tax interest expenses For The Year Ended Dec 31 Amount in (000)
Copyright:
Attribution Non-Commercial (BY-NC)
Available Formats
Download as DOCX, PDF, TXT or read online from Scribd
Earnings before interest & income tax 9487 12075 12041
Interest expenses 504 212 43
Earnings before income tax 8983 11863 11998
Current income taxes state 4742 5590 5599
Deferred income taxes (632) 121 255
Total current income taxes 4110 5711 5854
Net Earnings(loss) 4873 6152 6144
Amount in (000)
Consolidated Balance Sheet
Mary Kay Cosmetics. Inc As on December 31
1978 1977 1976
Assets Current Assets Cash and cash equivalents 4048 3587 6734 Account receivable 197 117 131 Raw material 3329 2530 1896 Finished goods 3189 4551 3992 Total inventory 6518 7081 5888 Prepaid taxes and expenses 1031 280 313 Total current assets 11794 11065 13066 Property, plant & equipment 27848 25941 21810 Accumulated depreciation 4931 3752 2962 Total Fixed assets 22917 22189 18848 Other assets Real estate not used in business 1066 1717 1295 Cash surrender value of life insurance 319 102 974 policy Other 209 71 148 Total other assets 1594 1890 2417 Total Assets 36305 35144 34331 Liabilities Current liabilities Accounts payable 2069 2533 1277 Accrued liabilities 2988 2361 1521 Income taxes 515 501 1787 Dividends 498 417 486 Notes Payable _ _ 16 Total current liabilities 6070 5812 5087 Long term debt 3558 5592 _ Total liabilities 9628 11404 5087 Deferred income taxes 730 756 637 Stockholders’ Equity Total stockholders’ equity 25947 22984 28607 Total liabilities & SE 36305 35144 34331
Vertical Analysis
Consolidated Income Statement
Mary Kay Cosmetics. Inc For The Year Ended Dec 31
1978 1977 1976
Net Sales 100 100 100
Cost of goods sold 32.60 30.43 31.51
Gross profit 67.40 69.57 68.49
Interest & other income 1.23 0.37 1.13
68063 69.94 70.39
Selling, general expenses 51 44.70 43.25
Earnings before interest & income tax 16.727 25.23 27.04
Interest expenses 0.94 0.44 0.097
Earnings before income tax 16.71 24.79 27.04
Total current income taxes 7.56 11.94 13.19
Net Earnings(loss) 9.07 12.86 13.85
Amount in (000) Horizontal Analysis
Consolidated Income Statement
Mary Kay Cosmetics. Inc For The Year Ended Dec 31
1978 1977 1976
Net Sales 119.78 106.65 100
Cost of goods sold 123.89 103 100
Gross profit 117.89 108.34 100
Interest & other income 131.74 34.93 100
118.12 107.16 100
Selling, general expenses 142.78 111.47 100
Earnings before interest & income tax 78.79 100.28 100
Interest expenses 1172 493.02 100
Earnings before income tax 74.87 98.87 100
Total current income taxes 70.21 97.56 100
Net Earnings(loss) 79.3 100.13 100
Amount in (000)
Vertical Analysis
Consolidated Balance Sheet
Mary Kay Cosmetics. Inc As on December 31 1978 1977 1976 Assets Current Assets Cash and cash equivalents 11.15 10.20 19.61 Account receivable 0.54 0.33 0.38 Total inventory 18 20.15 17.15 Prepaid taxes and expenses 2.8 0.80 0.92 Total current assets 32.48 31.48 38.06 Property, plant & equipment 76.7 73.81 63.53 Accumulated depreciation 13.58 10.67 8.63 Total Fixed assets 63.12 63.14 54.90 Other assets Real estate not used in business 2.94 4.88 3.77 Cash surrender value of life insurance 0.88 0.29 2.84 policy Other 0.57 0.20 0.43 Total other assets 4.39 5.38 7.04 Total Assets 100 100 100 Liabilities Current liabilities Accounts payable 5.69 7.20 3.72 Accrued liabilities 8.2 6.72 4.43 Income taxes 1.42 1.425 5.20 Dividends 1.37 1.19 1.415 Notes Payable _ _ _ Total current liabilities 16.719 16.54 14.82 Long term debt 9.8 15.912 _ Deferred income taxes 2.0 21.5 1.855 Stockholders’ Equity Total stockholders’ equity 71.47 65.39 83.33 Total liabilities & SE 100 100 100
1978 1977 1976 197
5 Assets Current Assets Cash and cash equivalents 1.03.12 91.36 171.52 100 Account receivable 197 117 131 100 Total inventory 111.94 100 Prepaid taxes and expenses 340.26 90.41 103.30 100 Total current assets 122.90 115.5 136.26 100 Property, plant & equipment 151.05 140.70 118.30 100 Accumulated depreciation 240.89 183.29 144.67 100 Total Fixed assets 139.83 135.39 115.00 100 Other assets Real estate not used in business 57.38 92.41 69.70 100 Cash surrender value of life 531.67 170 1623.33 100 insurance policy Other 209 71 148 100 Total other assets 78 93.66 119.77 100 Total Assets 129.68 125.53 122.63 100 Liabilities Current liabilities Accounts payable 187.24 229.23 115.57 100 Accrued liabilities 247.76 195.77 126.12 100 Income taxes 122.91 119.57 426.49 100 Dividends 128.35 107.47 125.26 100 Notes Payable _ _ _ 100 1 Total current liabilities 162.00 185.09 193.31 100 Long term debt 8471.43 13314.28 _ 100 Deferred income taxes 177.18 183.50 154.61 100 Stockholders’ Equity 100 Total stockholders’ equity 106.33 94.19 117.23 100 Total liabilities & SE 129.68 125.53 122.63 100