Omparative Income Statement For the Years Ended December 31, 20Y6 and 20Y5 1 20Y6 20Y5 Amount Increase (Decrease) Percentage Increase (Decrease) 2 Sales $7,287,000.00 3 Cost of goods sold 3,444,000.00 4 Gross profit $3,843,000.00 5 Selling expenses $1,457,600.00 6 Administrative expenses 1,242,000.00 1,106,000.00 7 Total operating expenses $2,563,600.00 8 Income from operations $1,279,400.00 9 Interest expense 120,600.00 10 Income before income tax $1,158,800.00 11 Income tax expense 181,980.00 12 Net income $976,820.00

The question is incomplete. Here is the complete question:

Liquidity and Solvency MeasuresComputations

Current ratio$3,093,000 ÷ $840,000

Working capital$3,093,000 – $840,000

Accounts receivable turnover$8,280,000 ÷ [($714,000 + $740,000) ÷ 2]

Ratio of fixed assets to long-term liabilities$2,690,000 ÷ $1,690,000

Inventory turnover$4,100,000 ÷ [($1,072,000 + $1,100,000) ÷ 2]

Number of days' sales in receivables[($714,000 + $740,000) ÷ 2] ÷ ($8,280,000 ÷ 365)

Number of days' sales in inventory[($1,072,000 + $1,100,000) ÷ 2] ÷ ($4,100,000 ÷ 365)

Times interest earned($989,400 + $127,000) ÷ $127,000

Ratio of liabilities to stockholders' equity$2,530,000 ÷ $4,077,000

Quick ratio$1,866,000 ÷ $840,000

Profitability MeasuresComputations

Asset turnover$8,280,000 ÷ [($5,783,000 + $5,593,000) ÷ 2]

Return on total assets($801,420 + $127,000) ÷ [($6,607,000 + $6,417,000) ÷ 2]

Return on stockholders’ equity$801,420 ÷ [($4,077,000 + $3,873,150) ÷ 2]

Return on common stockholders’ equity($801,420 – $65,000) ÷ [($3,589,500 + $3,445,920) ÷ 2]

Earnings per share on common stock($801,420 – $65,000) ÷ 250,000 shares

Price-earnings ratio$35 ÷ $3.05

Dividends per share$175,000 ÷ 250,000 shares

Dividend yield$0.70 ÷ $35

Two of the computations use shares.

Use the following comparative income statement form to enter amounts you identify from the computations on the Liquidity and Solvency Measures panel and on the Profitability Measures panel. Compute any missing amounts and complete the horizontal analysis columns. Enter percentages as decimal amounts, rounded to one decimal place. When rounding, look only at the figure to the right of one decimal place. If < 5, round down and if ≥ 5, round up. For example, for 32.048% enter 32.0%. For 32.058% enter 32.1%.

Comparative Income Statement    

For the Years Ended December 31, 20Y6 and 20Y5

1  20Y620Y5Amount Increase (Decrease)Percentage Increase (Decrease)

2Sales  $7,287,000.00    

3Cost of goods sold  3,444,000.00    

4Gross profit  $3,843,000.00    

5Selling expenses  $1,457,600.00    

6Administrative expenses1,242,000.001,106,000.00    

7Total operating expenses  $2,563,600.00    

8Income from operations  $1,279,400.00    

9Interest expense  120,600.00    

10Income before income tax  $1,158,800.00    

11Income tax expense  181,980.00    

12Net income  $976,820.00    

Explanation:

ItemsComputationsvalue

1. Sales:Sales are taken from number of days' sales in receivables or accounts  

receivable turnover ratio, with assuming that all sales are credit sales8,280,000.00

2. Cost of goods sold:  Cost of goods sold is taken from number of days' sales in inventory or Inventory turnover4,100,000.00

3. Gross profit:  Gross profit = Sales - Cost of goods sold4,180,000.00

4. Selling expenses:  Selling expenses = Total operating expenses - Cost of goods sold - Administrative expenses1,821,600.00

5. Administrative expenses:  available1,242,000.00

6. Total operating expenses:Total operating expenses = Sales - Income from operations7163600

7. Income from operations:Income from operations (or is also known EBIT) = Income before income tax + Interest expense1,116,400.00

8. Interest expense:Interest expense is taken from Times interest earned and Return on total assets127,000.00

9. Income before income tax:Income before income tax is taken from Times interest earned and Interest expense being specified already989,400.00

10. Income tax expense:Income tax expense = Income before income tax - Net income187,980.00

11. Net income:Net income is taken from Return on total assets and Return on common stockholders’ equity801,420.00