A B C 1 Balance Sheet: Assets (Millions of Dollars) 2 3 Assets (million $) 4 Cash 5 S-T investment 6 Accounts receivable 7 Inventories 8 Total current assets (CA) 9 Gross fixed assets (FA) 10 Less: Depreciation 11 Net FA 12 Total assets 13 14 15 16 17 Liabilities and Equity (million $) 18 Accounts payable (A/P) 19 Notes payable 20 Accruals 21 Total current liabilities (CL) 22 Long-term dept 23 Total liabilities 24 Common Stock 25 Retained earnings 26 Total equity 27 Total L&E 28 29 D E Y F 2038 80 120 420 600 1220 4000 1000 3000 4220 2038 340 50 300 690 800 1490 1200 1730 2930 4420 G F ▼ H 540 800 1430 4820 1320 3500 4930 2039 Percentage Change 70 20 2039 440 I 250 340 1030 1100 2130 1200 1910 3110 5240 J K L M (million $) Sales COGS Depreciation Other expenses Tot. op. costs EBIT Income Statement (Millions of Dollars) Intrest expense Pre-tax ernings N Taxes (25%) Net Income 0 Tax Rate P Q 2038 5,500 4500 300 350 5150 350 70 280 25% 70 210 R S T 230 120 110 25% 27.5 82.5 U 2039 Percentage Change 6,000 5000 350 420 5770
A B C 1 Balance Sheet: Assets (Millions of Dollars) 2 3 Assets (million $) 4 Cash 5 S-T investment 6 Accounts receivable 7 Inventories 8 Total current assets (CA) 9 Gross fixed assets (FA) 10 Less: Depreciation 11 Net FA 12 Total assets 13 14 15 16 17 Liabilities and Equity (million $) 18 Accounts payable (A/P) 19 Notes payable 20 Accruals 21 Total current liabilities (CL) 22 Long-term dept 23 Total liabilities 24 Common Stock 25 Retained earnings 26 Total equity 27 Total L&E 28 29 D E Y F 2038 80 120 420 600 1220 4000 1000 3000 4220 2038 340 50 300 690 800 1490 1200 1730 2930 4420 G F ▼ H 540 800 1430 4820 1320 3500 4930 2039 Percentage Change 70 20 2039 440 I 250 340 1030 1100 2130 1200 1910 3110 5240 J K L M (million $) Sales COGS Depreciation Other expenses Tot. op. costs EBIT Income Statement (Millions of Dollars) Intrest expense Pre-tax ernings N Taxes (25%) Net Income 0 Tax Rate P Q 2038 5,500 4500 300 350 5150 350 70 280 25% 70 210 R S T 230 120 110 25% 27.5 82.5 U 2039 Percentage Change 6,000 5000 350 420 5770
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
With the given statements please find the percentage change with formulas in excell
Transcribed Image Text:Home
Paste
S25
Insert Page Layout
Calibri (Body)
BI
fx
U
V
A
B
C
Balance Sheet: Assets (Millions of Dollars)
1
2
3 Assets (million $)
4 Cash
5 S-T investment
6 Accounts receivable
7 Inventories
8 Total current assets (CA)
9
Gross fixed assets (FA)
10 Less: Depreciation
11 Net FA
12 Total assets
13
14
15
16
17 Liabilities and Equity (million $)
18 Accounts payable (A/P)
19 Notes payable
20 Accruals
21 Total current liabilities (CL)
22 Long-term dept
23 Total liabilities
24 Common Stock
25 Retained earnings
26 Total equity
27 Total L&E
28
29
30
31
32
33
34
35
Formulas
V
D
12
v
Data Review
A^ A
E
F
|||||
2038
80
120
420
600
1220
4000
1000
3000
4220
2038
340
50
300
690
800
1490
1200
1730
2930
4420
View
||| ||||
|||||
G
|
M
H
ab Wrap Text
2039
440
250
340
1030
1100
2130
1200
1910
3110
5240
Merge & Center ✓
I
J
2039 Percentage Change
70
20
540
800
1430
4820
1320
3500
4930
General
$ % 9
V
K
L
←0 .00
.00 →.0
M
Conditional Format
Formatting as Table
(million $)
Sales
COGS
Depreciation
Other expenses
Tot. op. costs
EBIT
Income Statement (Millions of Dollars)
Intrest expense
Pre-tax ernings
N
Taxes (25%)
Net Income
O
Tax Rate
Cell
Styles
P
!NO
Insert v
Delete v
Format v
Q
2038
5,500
4500
300
350
5150
350
70
280
25%
70
210
WE
R
V
V
AY
V
Sort &
Filter
Ov
Find &
Select
S
T
350
420
5770
230
120
110
25%
27.5
82.5
Sensitivity
Share
U
2039 Percentage Change
6,000
5000
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education