Documente Academic
Documente Profesional
Documente Cultură
In this mini-case you will complete the preliminary analytical procedures for the audit of EarthWear
Clothiers, Inc.
INSTRUCTIONS:
Review the ratio analyses contained on Work Paper 5-1. You can read the Advanced Module: Selected
Financial Ratios in Chapter 5 of the text for a description of these ratios.You will be asked to provide
further analyses of these ratios as you complete Work Paper 5-2.
Complete all the fields on Work Paper 5-2 indicated in yellow. Additionally, EarthWear Common-Size
Financial Statements have been included to aid you in your decisions.
Fields you are to complete on work papers are colored yellow. The color will disappear when the field is completed.
Complete all the fields on Work Paper 5-3 indicated in yellow. Additionally, EarthWear Common-Size
Financial Statements have been included to aid you in your decisions.
Fields you are to complete on work papers are colored yellow. The color will disappear when the field is completed.
When completed with the work papers, enter your initials in the yellow box in the upper right-hand
corner of Work Paper 5-2 and 5-3 (box indicates "Initial Here").
Please print hard copies of work papers 5-2 and 5-3 to submit unless your instructor requests an
electronic submission. The work papers are each formatted to fit on one page.
EARTHWEAR CLOTHIERS
Ratio Analyses
December 31, 2012
5-1
SAA
1/3/2013
December 31
2008
2009
2010
2011
2012
2012
Actual
(unaudited)
Difference
from
Expected
Industry
Average
Difference
(from 2012)
1.64
1.43
1.92
1.80
1.94
2.17
0.23
2.10
0.07
Quick Ratio
liquid assets / current liabilities
0.39
0.44
0.62
0.53
0.65
0.73
0.08
0.80
-0.07
0.69
0.42
0.81
0.34
0.40
0.40
0.00
N/A
N/A
71.18
77.25
74.34
73.82
75.41
118.00
42.60
N/A
N/A
5.13
4.73
4.91
4.94
4.84
3.09
-1.74
14.10
-11.01
Inventory Turnover
cost of sales / inventory
3.43
4.27
4.48
4.47
4.99
3.87
-1.12
6.20
-2.33
106.41
85.51
81.40
81.72
69.22
94.99
25.78
58.70
36.29
44.95%
44.91%
44.89%
42.51%
42.49%
43.90%
1.41%
38.80%
5.10%
Profit Margin
net income / net sales
2.34%
3.61%
3.64%
2.37%
3.02%
4.26%
1.24%
3.30%
0.96%
Return on Assets
net income / total assets
14.80%
6.84%
10.53%
6.83%
4.69%
11.17%
6.48%
7.40%
3.77%
Return on Equity
net income / total owners' equity
26.43%
12.86%
16.22%
11.03%
5.92%
16.70%
10.78%
17.50%
-0.80%
0.79
0.88
0.58
0.61
0.51
0.50
-0.01
0.84
-0.34
53.88
26.31
26.41
23.92
10.19
50.57
40.38
N/A
N/A
ACTIVITY RATIOS:
Receivables Turnover
net sales / net ending receivables
COVERAGE RATIOS:
Debt to Equity
total liabilities / shareholders' investment
Times Interest Earned
(net income + interest expense) / interest expense
* Expected values are obtained by using the forecast function in Excel (using the row of data from 2008 and 2011 to obtain the expected value for 2012).
Industry Source: Dun & Bradstreet (D&B). The median values of the industry ratios are used for comparison purposes. For ratios not specifically included on D&B, ratios were
calculated from average financial statement data provided.
N/A = not available or could not be calculated from financial data.
Name:
Class:
EARTHWEAR CLOTHIERS
Preliminary Analytical Procedures
Summary of Ratio Analyses & Assessment of Financial Condition
December 31, 2012
5-2
Initial Here
2/16/2015
Name:
Class:
EARTHWEAR CLOTHIERS
Identification of Accounts with Unexpected Fluctuations
December 31, 2012
5-3
Initial Here
2/16/2015
Difference from
Expectations
Evaluation
Difference from
Expectations
Evaluation
EARTHWEAR CLOTHIERS
Common-size Consolidated Balance Sheet
(In thousands)
5-4
SAA
1/3/2013
December 31
2010
Assets
Current Assets:
Cash and cash equivalents
Receivables, net
Inventory
Prepaid advertising
Other prepaid expenses
Deferred income tax benefits
Total current assets
Property, plant and equipment, at cost
Land and buildings
Fixtures and equipment
Computer hardware and software
Leasehold improvements
Total property, plant and equipment
Less - accumulated depreciation and amortization
Property, plant and equipment, net
Intangibles, net
Total assets
Liabilities and shareholder's investment
Current liabilities:
Lines of credit
Accounts payable
Reserve for returns
Accrued liabilities
Accrued profit sharing
Income taxes payable
Total current liabilities
Deferred income taxes
Shareholders' investment:
Common stock, 26,144 shares issued
Donated capital
Additional paid-in capital
Deferred compensation
Accumulated other comprehensive income
Retained earnings
Treasury stock, 6,654, 7,114, and 6,546 shares at cost, respectively
Total shareholders' investment
Total liabilities and shareholders' investment
Dollar Value
% of Total
Assets
Dollar Value
% of Total
Assets
Dollar Value
% of Total
Assets
Dollar Value
Difference
% of Total
Assets
Dollar Value
% of Total
Assets
$49,668
$11,539
$105,425
$10,772
$3,780
$6,930
$188,115
16.75%
3.89%
35.55%
3.63%
1.27%
2.34%
63.44%
$48,978
$12,875
$122,337
$11,458
$6,315
$7,132
$209,095
14.84%
3.90%
37.08%
3.47%
1.91%
2.16%
63.37%
$48,288
$14,211
$139,249
$12,143
$8,849
$7,335
$230,075
13.29%
3.91%
38.32%
3.34%
2.44%
2.02%
63.31%
$79,359
$8,643
$147,693
$10,212
$5,435
$10,338
$261,680
20.38%
2.22%
37.93%
2.62%
1.40%
2.65%
67.20%
$31,071
($5,568)
$8,444
($1,932)
($3,414)
$3,003
$31,604
$66,804
$66,876
$47,466
$2,894
$184,040
$76,256
$107,784
$628
$296,527
22.53%
22.55%
16.01%
0.98%
62.07%
25.72%
36.35%
0.21%
100.00%
$70,918
$67,513
$64,986
$3,010
$206,426
$85,986
$120,440
$423
$329,959
21.49%
20.46%
19.70%
0.91%
62.56%
26.06%
36.50%
0.13%
100.00%
$75,031
$68,150
$82,507
$3,125
$228,812
$95,716
$133,097
$218
$363,390
20.65%
18.75%
22.70%
0.86%
62.97%
26.34%
36.63%
0.06%
100.00%
$76,560
$68,632
$75,400
$3,144
$223,737
$97,722
$126,014
$1,734
$389,428
19.66%
17.62%
19.36%
0.81%
57.45%
25.09%
32.36%
0.45%
100.00%
$1,529
$482
($7,107)
$20
($5,076)
$2,007
($7,082)
$1,516
$26,038
7.09%
-1.69%
-0.39%
-0.72%
-1.04%
0.64%
3.88%
0.00%
-0.99%
-1.13%
-3.34%
-0.05%
-5.51%
-1.25%
-4.27%
0.39%
0.00%
$7,621
$48,432
$5,115
$28,440
$1,794
$6,666
$98,067
$5,926
2.57%
16.33%
1.72%
9.59%
0.61%
2.25%
33.07%
2.00%
$11,011
$62,509
$5,890
$26,738
$1,532
$8,588
$116,268
$9,469
3.34%
18.94%
1.78%
8.10%
0.46%
2.60%
35.24%
2.87%
$14,401
$76,587
$6,664
$25,035
$1,270
$10,511
$134,469
$13,011
3.96%
21.08%
1.83%
6.89%
0.35%
2.89%
37.00%
3.58%
$10,510
$54,186
$6,100
$30,492
$3,108
$16,222
$120,617
$8,345
2.70%
13.91%
1.57%
7.83%
0.80%
4.17%
30.97%
2.14%
($3,892)
($22,401)
($565)
$5,456
$1,838
$5,711
($13,853)
($4,666)
-1.26%
-7.16%
-0.27%
0.94%
0.45%
1.27%
-6.03%
-1.44%
$261
$5,460
$19,311
($153)
$1,739
$295,380
($129,462)
$192,535
$296,527
0.09%
1.84%
6.51%
-0.05%
0.59%
99.61%
-43.66%
64.93%
100.00%
$261
$5,460
$20,740
($79)
$3,883
$317,907
($143,950)
$204,222
$329,959
0.08%
1.65%
6.29%
-0.02%
1.18%
96.35%
-43.63%
61.89%
100.00%
$261
$5,460
$22,170
($4)
$6,027
$340,434
($158,438)
$215,910
$363,390
0.07%
1.50%
6.10%
0.00%
1.66%
93.68%
-43.60%
59.42%
100.00%
$261
$5,460
$25,719
($36)
$2,173
$361,402
($134,512)
$260,467
$389,428
0.07%
1.40%
6.60%
-0.01%
0.56%
92.80%
-34.54%
66.88%
100.00%
$0
$0
$3,550
($33)
($3,855)
$20,968
$23,926
$44,557
$26,038
0.00%
-0.10%
0.50%
-0.01%
-1.10%
-0.88%
9.06%
7.47%
0.00%
* Expected values are obtained by using the forecast function in Excel (using the row of data from 2010 and 2011 to obtain the expected value for 2012).
2012
Actual
Expected*
2011
EARTHWEAR CLOTHIERS
Common-size Statements of Operations
(In thousands, except per share data)
5-5
SAA
1/3/2013
For the period ended December 31
2010
Net Sales
Cost of sales
Gross Profit
Selling, general and administrative expenses
Non-recurring charge (credit)
Income from operations
Other income (expense):
Interest expense
Interest income
Gain on sale of subsidiary
Other
Total other income (expense), net
Income before income taxes
Income tax provision
Net income
Basic earnings per share
Diluted earnings per share
Basic weighted average shares outstanding
Diluted weighted average shares outstanding
Dollar Value
857,885
472,739
385,146
334,994
(1,153)
51,305
(1,229)
573
(1,091)
(1,747)
49,559
18,337
31,222
1.60
1.56
19,555
20,055
Expected*
2011
% of Sales
100.00%
55.11%
44.89%
39.05%
-0.13%
5.98%
0.00%
-0.14%
0.07%
0.00%
-0.13%
-0.20%
5.78%
2.14%
3.64%
Dollar Value
950,484
546,393
404,091
364,012
40,729
(983)
1,459
(4,798)
(4,322)
35,757
13,230
22,527
1.15
1.14
19,531
19,774
% of Sales
100.00%
57.49%
42.51%
38.30%
0.00%
4.29%
0.00%
-0.10%
0.15%
0.00%
-0.50%
-0.45%
3.76%
1.39%
2.37%
Dollar Value
1,043,083
620,046
423,037
393,031
46,050
(737)
1,017
(2,947)
(3,037)
42,688
15,794
26,894
1.38
1.35
19,558
19,930
* Expected values are obtained by using the forecast function in Excel (using the row of data from 2010 and 2011 to obtain the expected value for 2012).
% of Sales
100.00%
59.44%
40.56%
37.68%
0.00%
4.41%
0.00%
-0.07%
0.10%
0.00%
-0.28%
-0.29%
4.09%
1.51%
2.58%
2012
Actual
Dollar Value
1,019,890
572,153
447,737
374,180
73,557
(878)
989
(3,514)
(3,403)
70,154
26,658
43,495
1.48
1.45
19,159
19,485
% of Sales
100.00%
56.10%
43.90%
36.69%
0.00%
7.21%
0.00%
-0.09%
0.10%
0.00%
-0.34%
-0.33%
6.88%
2.61%
4.26%
Difference
Dollar Value
(23,193)
(47,893)
24,700
(18,851)
0
27,506
0
(140)
(28)
0
(567)
(366)
27,466
10,864
16,602
0.10
0.10
(398)
(445)
% of Sales
0.00%
-3.34%
3.34%
-0.99%
0.00%
2.80%
0.00%
-0.02%
0.00%
0.00%
-0.06%
-0.04%
2.79%
1.10%
1.69%