Scribd Logo
Upload

Welcome to Scribd!

  • Problem 1-2 Common Size

    Uploaded by

    Rizq Aly Afif
    17 views4 pages
    The document contains income statements and balance sheets for Cohorn company from 2000 to 2006. It shows that over this period, the company's sales and costs of goods sold increased steadily. While net income increased from 2000 to 2002, it declined after 2002 despite continued sales growth. The balance sheets show the company's assets and liabilities grew substantially over the period, with plant and equipment becoming the largest asset.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains income statements and balance sheets for Cohorn company from 2000 to 2006. It shows that over this period, the company's sales and costs of goods sold increased steadily. While net income increased from 2000 to 2002, it declined after 2002 despite continued sales growth. The balance sheets show the company's assets and liabilities grew substantially over the period, with plant and equipment becoming the largest asset.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    17 views4 pages

    Problem 1-2 Common Size

    Uploaded by

    Rizq Aly Afif
    The document contains income statements and balance sheets for Cohorn company from 2000 to 2006. It shows that over this period, the company's sales and costs of goods sold increased steadily. While net income increased from 2000 to 2002, it declined after 2002 despite continued sales growth. The balance sheets show the company's assets and liabilities grew substantially over the period, with plant and equipment becoming the largest asset.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 4

    Cohorn company income statement

    2000 2001 2002 2003 2004 2005


    Sales 828 1010 1086 1164 1270 1396
    COGS 486 610 652 702 802 932
    Gross Profit 342 400 434 462 468 464
    Operating exp 128 154 156 180 244 266
    Net income 214 246 278 283 224 198

    Cohorn company balance sheets


    2000 2001 2002 2003 2004 2005
    Assets
    cash 99 96 98 94 92 88
    Ar 206 292 308 350 456 504
    Merchandise 515 710 836 932 1104 1264
    Other current assets 19 38 38 44 24 42
    Long term investment 136 136 136 136 0 0
    plant and equipment 825 960 1078 1044 1852 2114
    Total assets 1800 2322 2494 2600 3528 4012

    Liabilities and equity


    Current liabilities 272 422 446 514 618 942
    Long term liabilitites 390 520 480 470 1012 1040
    CS 640 640 840 840 1000 1000
    Other contributed capital 160 160 180 180 250 250
    RE 338 490 548 596 648 780
    Total liabilites and equity 1800 2232 2494 2600 3528 4012

    Common Size cohorn company income statement


    2000 2001 2002 2003 2004 2005
    Sales 100 100 100 100 100 100
    COGS 58.70 60.40 60.04 60.31 63.15 66.76
    Gross Profit 41.30 39.60 39.96 39.69 36.85 33.24
    Operating exp 26.34 25.25 23.93 25.64 30.42 28.54
    Net income 62.57 61.50 64.06 61.26 47.86 42.67

    Common Size Cohorn company balance sheets


    2000 2001 2002 2003 2004 2005
    Assets
    cash 5.50 4.13 3.93 3.62 2.61 2.19
    Ar 11.44 12.58 12.35 13.46 12.93 12.56
    Merchandise 28.61 30.58 33.52 35.85 31.29 31.51
    Other current assets 1.06 1.64 1.52 1.69 0.68 1.05
    Long term investment 7.56 5.86 5.45 5.23 0.00 0.00
    plant and equipment 45.83 41.34 43.22 40.15 52.49 52.69
    Total assets 100 100 100 100 100 100
    Liabilities and equity
    Current liabilities 15.11 18.91 17.88 19.77 17.52 23.48
    Long term liabilitites 21.67 23.30 19.25 18.08 28.68 25.92
    CS 35.56 28.67 33.68 32.31 28.34 24.93
    Other contributed capital 8.89 7.17 7.22 6.92 7.09 6.23
    RE 18.78 21.95 21.97 22.92 18.37 19.44
    Total liabilites and equity 100 100 100 100 100 100
    2006
    1594
    1146
    448
    340
    108

    2006

    68
    480
    1738
    46
    0
    2120
    4452

    1120
    1194
    1000
    250
    888
    4452

    2006
    100
    71.89
    28.11
    29.67
    24.11

    2006

    1.53
    10.78
    39.04
    1.03
    0.00
    47.62
    100
    25.16
    26.82
    22.46
    5.62
    19.95
    100

    You might also like