Delta Co. began operations on January 1, 20X1. During 20X1 and 20X2, the company used the weighted-average method for its inventory costing. In 20X3, the company changed its method of inventory costing to FIFO so that its financial statements would be more comparable to those of other firms in its industry. If the FIFO method had been used, Delta’s cost of goods sold would have been $45,000 less in 20X1 and $35,000 less in 20X2. Delta’s income statements, as originally presented, appear below. Delta’s tax rate is 21%.
20X1 20X2 20X3
Sales $ 1,000,000 $ 1,100,000 $ 1,210,000
Cost of goods sold 645,000 695,000 726,000
Gross profit 355,000 405,000 484,000
Selling, general and administrative expenses 250,000 255,000 265,000
Depreciation expense 55,000 55,000 55,000
Income before tax 50,000 95,000 164,000
Income tax expense 10,500 19,950 34,440
Net income $ 39,500 $ 75,050 $ 129,560
Required:
Assume that for comparison purposes Delta presents 20X1 and 20X2 income statements in its 20X3 annual report. Revise Delta’s 20X1 and 20X2 income statements to appear as they should in the 20X3 annual report.