Assets (million $) Cash -T investments Accounts receivable (A/R) inventories Total current assets (CA) Gross fixed assets (FA) Less: Depreciation Net FA Total assets Liabilities and Equity (million $) Accounts payable (A/P) Notes payable Accruals ſotal current liabilities (CL) Long-Term dept Total liabilities Common stock Retained earnings Total equity Total L&E 2039 100 30 600 800 1530 5000 1300 3700 5230 2039 500 300 250 1050 1200 2250 1000 2000 3000 5250 2040E 2040 120 60 630 700 810 5000 1100 3900 4710 400 150 300 850 1200 2050 1000 2300 3300 5350 Income Statement (million $) Sales COGS Depreciation Other expenses Tot. op. sosts EBIT Intrest expense Pre-tax earnings Tax rate Taxes @25% Net income 2039 2040E 7000 7600 5000 5400 300 400 450 430 [] 5750 6230 1250 1370 110 100 1140 1270 25% 25% 285 317.5 855 952.5
Assets (million $) Cash -T investments Accounts receivable (A/R) inventories Total current assets (CA) Gross fixed assets (FA) Less: Depreciation Net FA Total assets Liabilities and Equity (million $) Accounts payable (A/P) Notes payable Accruals ſotal current liabilities (CL) Long-Term dept Total liabilities Common stock Retained earnings Total equity Total L&E 2039 100 30 600 800 1530 5000 1300 3700 5230 2039 500 300 250 1050 1200 2250 1000 2000 3000 5250 2040E 2040 120 60 630 700 810 5000 1100 3900 4710 400 150 300 850 1200 2050 1000 2300 3300 5350 Income Statement (million $) Sales COGS Depreciation Other expenses Tot. op. sosts EBIT Intrest expense Pre-tax earnings Tax rate Taxes @25% Net income 2039 2040E 7000 7600 5000 5400 300 400 450 430 [] 5750 6230 1250 1370 110 100 1140 1270 25% 25% 285 317.5 855 952.5
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
With given statements in excell please fill in the ratio charts thank you!!!!
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education