XYZ, inc.
CONSOLIDATED
STATEMENTS OF
INCOME AND
RETAINED EARNINGS
(DEFICIT)
FOR THE YEARS ENDED SEPTEMBER 30, 1988, 1987, 1986
|
1988 |
1987 |
1986 |
Net sales |
$42,389,957 |
$33,294,962 |
$30,730,768 |
Cost of sales |
35,981,363 |
26,405,930 |
24,972,185 |
Gross profit |
6,408,594 |
6,889,032 |
5,758,583 |
Selling, general and administrative expenses |
3,957,771 |
3,876,206 |
3,824,226 |
Income from operations
|
2,450,823
|
3,012,826
|
1,934,357
|
|
|
|
|
Other income (deductions) |
|
|
|
Interest income |
441,891 |
347,613 |
362,295 |
Interest expense |
(10,985)
|
(22,513) |
(46,467) |
Other investment income - net |
|
|
134,690 |
Miscellaneous |
55,066 |
48,660 |
93,654 |
Total other income (deductions) - net |
485,972 |
373,760 |
544,172 |
Income before income taxes |
2,936,795 |
3,386,586 |
2,478,529 |
Provision for income taxes |
1,139,118 |
1,620,012 |
1,150,949 |
Net income
|
1,797,677
|
1,766,574
|
1,327,580
|
|
|
|
|
Retained earnings, beginning of year |
1,157,528 |
1,726,292 |
1,983,007 |
Stock dividend |
(2,610,888)
|
(1,952,645) |
(1,365,590)
|
Cash dividend ($.11 per share, 1988; $.08 per share, 1987;
$.06 per share, 1986) |
(391,960)
|
(300,693) |
(218,705)
|
Common stock acquired and retired |
(2,591)
|
(82,000) |
---
|
Retained earnings (deficit), end of year |
$ (50,234) |
$ 1,157,528 |
$ 1,726,292
|
Weighted average number of shares outstanding |
3,593,048 |
3,630,652 |
3,637,798
|
Earnings per common share
|
$.50
|
$.49
|
$.36
|
|
|
|
|
See accompanying Notes to Financial
Statements |
|
|
|
|
INDEPENDENT
AUDITORS'
REPORT
|
To the Shareholders of XYZ, Inc.:
We have audited the consolidated balance sheets of XYZ,
Inc. at September 30, 1988 and 1987, and the related consolidated statements of
income and retained earnings (deficit), and cash flows for each of the three
years in the period ended September 30, 1988. These financial statements are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally
accepted auditing standards. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, the accompanying consolidated financial
statements present fairly, in all material respects, the financial position of
the companies at September 30, 1988 and 1987, and the results of their
operations and their cash flows for each of the three years in the period ended
September 30, 1988 in conformity with generally accepted accounting
principles.
DELOITTE HASKINS & SELLS
Minneapolis, Minnesota
December 5, 1988
|
|