Scribd
Upload
3K views3 pages

Final Vertical Analysis Goldilocks

This document provides a vertical analysis of the balance sheet and income statement of Goldilocks for 2012 and 2011. Some key points: - For the balance sheet, current assets made up 50.9% of total assets in 2012, compared to 53.3% in 2011. Non-current assets increased from 46.7% in 2011 to 49.1% in 2012. - For the income statement, net sales were P4.7 billion in 2012 and P4.7 billion in 2011. Gross profit increased from 21.3% of net sales in 2011 to 23.6% in 2012. Net income decreased from P80.9 million in 2011 to P59.2 million in 2012.

Uploaded by

Regine
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
3K views3 pages

Final Vertical Analysis Goldilocks

This document provides a vertical analysis of the balance sheet and income statement of Goldilocks for 2012 and 2011. Some key points: - For the balance sheet, current assets made up 50.9% of total assets in 2012, compared to 53.3% in 2011. Non-current assets increased from 46.7% in 2011 to 49.1% in 2012. - For the income statement, net sales were P4.7 billion in 2012 and P4.7 billion in 2011. Gross profit increased from 21.3% of net sales in 2011 to 23.6% in 2012. Net income decreased from P80.9 million in 2011 to P59.2 million in 2012.

Uploaded by

Regine
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 3

VERTICAL ANALYSIS

Balance Sheet of Goldilocks


2012 Percent 2011 Percent
ASSETS
Current Assets
Cash And Cash Equivalents (Note 4) 312,366,376 16.08% 349,145,476 17.71%
Receivables (Note 5) 461,539,817 23.76% 506,996,910 25.72%
Receivables (Note 6) 121,217,654 6.24% 122,798,302 6.23%
Current Portion (Notes 10 and 21) 57,879,843 2.98% 41,299,200 2.1%
Other Current Assets 35,823,727 1.84% 30,509,627 1.58%
Total Current Assets 988,827,417 50.9% 1,050,749,515 53.30%

Non-Current Assets
PPE (Note 7) 343,153,333 17.67% 368,174,178 18.68%
Investments in shares of Stock (Note 8) 436,434,917 22.47% 313,766,402 15.92%
Rental and Utility Deposits (Notes 10 and 23,125,686 1.19% 35,100,104 1.78%
21)
Intangible Assets (Note 9) 3,381,328 0.17% 3,978,610 0.20%
Deferred Income Tax Assets (Note 18) 146,201,230 7.53% 198,048,078 10.05%
Total Non-Current Assets 1,405,641 0.07% 1,405,641 0.10%
Total Assets 953,702,135 49.1% 920,473,013 46.70%
TOTAL ASSETS P 1,942,529,552 100% 1,971,222,528 100%

LIABILITIES AND EQUITY


LIABILITIES
Current Liabilities
Accounts Payable (Note 11) 870,420,102 44.81% 888,604,590 45.08%
Bank loan (Note 12) 30,000,000 1.54% 30,000,000 1.52%
Customers' Deposits 10,271,199 0.53% 8,855,423 0.45%
Income Tax Payable 3,749,276 0.19% -
Note Payable (Note 12) - - 40,243,750 2.04%
Subscriptions Payable(Note 8) - - 8,737,500 0.44%
Total Current Liabilities 914,440,577 47.08% 976,441,263 49.53%

Non-Current Liabilities
Net Retirement Benefits Liabilities (Note 93,472,470 4.81% 119,401,790 6.06%
19)
TOTAL LIABILITIES 1,007,913,047 51.89% 1,095,842,992 55.59%
EQUITY (Notes 24 and 25)Capital Stock- P1 par value
Authorized-6712,250,000 shares
Issued and Outstanding 410,976,129 21.16% 410,976,126 20.85%
Retained Earnings:
Appropriated for various projects 260,000,000 13.38% 260,000,000 13.19%
Unappropriated 263,640,376 13.58% 204,403,410 10.37%
TOTAL EQUITY 934,616,505 48.11% 875,379,536 44.41%
TOTAL LIABILITIES AND 1,942,529,552 100% 1,971,222,528 100%
EQUITY
VERTICAL ANALYSIS
Income Statement of Goldilocks
2012 Percent 2011 Percent
NET SALES (Note 20) 4,703,410,919 100% 4,737,030,457 100%
Cost Of Sales 3,592,935,915 76.39% 3,727,832,879 78.70%
Gross Profit 1,110,475,004 23.61% 1,009,197,578 21.30%
Expenses
Distributed and Selling expenses (Note -969,555,478 -20.61% -984,476,954 -20.78%
14)
General and administrative expenses -249,350,419 -5.30% -228,178,437 -4.82%
(Note 15)
Royalty and other fees( Note 20 and 22) 216,789,822 4.61% 218,324,992 4.61%
Interest Income (Note 4 and 10) 2,080,125 0.04% 1,566,711 0.3%%
Interest Expense (Note 12) -1,948,545 -0.04% -2,897,278 -0.06%
Other Income - Net (Note 17) 26,986,830 0.57% 63,341,074 1.34%
Income Before Income Tax 135,477,339 2.88% 76,877,686 1.62%
Income Tax (Note 18) 24,393,525 0.52% 22,666,601 0.48%
Current 51,846,848 1.10% -26,727,108 -0.56%
Deffered 76,240,373 1.62% -4,060,507 -0.09%
NET INCOME 59,236,966 1.26% 80,938,193 1.71%

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