80.2K

Verified Solution

Link Copied!

Analyze and explain each trend analysis ( balance sheet and income statement) give explanation in each data.

give explanation of each data

Shake Shack Balance Sheet For the year ended December 2019 9.97 4.22 Cash on Hand Receivables Inventory Prepaid Expense Total Current Assets Properly, Plant, And Equipment Other Long-Term Assets Total Long-Term Assets Total Assets Total Current Liabilities Other Non-Current Liabilities Total Long-Term Liabilities Total Liabilities Common Stock Net Retained Earnings (Accumulated Deficit) Comprehensive Income Share Holder Equity Total Liabilities and Share Holders Equity 2019 (S) 2018 ($) 2017 (5) 2016 (5) 2015 (5) 2019 (%) 2018 (%) 2017(%) 2016 (%) 2015 (%) 73.61 86.86 84.54 73.65 71.12 103.50 122.13 118.87 103.56 100 10.52 5.64 6.01 236.26 249.29 133.65 142.42 100 2.22 1.75 1.26 0.81 0.54 411.11 324.07 233.33 150.00 100 1.88 1.98 1.76 3.49 3.05 61.64 64.92 57.70 114.43 100 87.68 101.12 93.2 83.94 78.93 111.09 128.11 118.08 106.35 100 314.86 261.85 187.1 136.26 93.04 338.41 281.44 201.10 146.45 100 11.19 5.03 4.4 4.78 5.62 199.11 89.50 78.29 85.05 100 880.59 509.41 377.41 454.25 300.61 292.93 169.46 125.55 151.11 100 968.27 610.53 470.61 538.19 379.55 255.11 160.86 123.99 141.80 100 99.39 59.95 34.04 31.72 24.01 413.95 249.69 141.77 132.11 100 241.98 277.13 212.1 305.13 198.21 122.08 139.82 107.01 153.94 100 546.89 212.1 305.13 198.52 275.48 139.60 106.84 153.70 100 646.28 337.08 246.13 336.84 222.53 290.42 151.48 110.61 151.37 100 0.04 0.04 0.04 0.04 0.04 100.00 100.00 100.00 100.00 100 54.37 30.4 16.4 16.72 4.27 1273.30 711.94 384.07 391.57 100 0 -0.05 -0.02 -0.01 0.00 500.00 200.00 100 321.99 273.46 224.48 201.48 157.02 205.06 174.16 142.96 128.31 100 968.27 610.53 470.61 538.19 379.55 255.11 160.86 123.99 141.80 100 Shake Shack Income Statement For the year ended December 2019 Revenue Cost of Goods Sold Gross profit Other Operating Income or Expense SG&A Expenses Operating Expenses Operating Income Total Non-Operating Income/Expense Pre-Tax Income Income Taxes Income After Taxes Income From Continuous Operations Net Income EBITDA EBIT Basic Shares Outstanding Shares Outstanding Basic EPS EPS - Earning Per Share 2019 ($) 2018 (S) 2017 (5) 2016 (8) 2015 ($) 2019 (%) 2018 %) 2017 (%) 2016 (%) 2015 (%) 594.52 459.31 358.81 268.48 190.59 311.94 240.99 188.26 140.87 100 446.61 332.68 254.08 186.06 130.35 342.62 255.22 194.92 142.74 100 147.91 126.63 104.73 82.42 60.25 245.49 210.17 173.83 136.80 100 65.65 52.72 39 30.56 37.83 173.54 139.36 103.09 80.78 100 -16.19 -13.2 - 10.21 -9.55 -5.45 297.06 242.20 187.34 175.23 100 569.83 427.6 325 240.67 183.84 309.96 232.59 176.78 130.91 100 25.69 31.71 33.81 27.81 6.75 380.59 469.78 500.89 412.00 100 1.83 -0.9 126.48 0.69 -0.33 -554.55 272.73 -38327.27 -209.09 100 27.51 30.81 160.29 28.5 6.43 427.84 479.16 2492.85 443.23 100 3.39 8.86 151.41 6.35 3.3 102.73 268.48 4588.18 192.42 100 24.13 21.95 8.88 22.15 3.12 773.40 703.53 284.62 709.94 100 24.13 21.95 8.88 22.15 3.12 773.40 703.53 284.62 709.94 100 19.83 15.18 -0.32 12.15 -8.78 -225.85 -172.89 3.64 - 138.38 100 66.39 60.71 55.52 42.31 16.98 390.99 357.54 326.97 249.18 100 25.69 31.71 33.81 27.81 6.75 380.59 469.78 500.89 412.00 100 31 28 26 23 14 221.43 185.71 164.29 100 32 29 26 23 14 228.57 207.14 185.71 164.29 100 0.63 0.54 -0.01 0.54 -0.65 -96.92 -83.08 1.54 -83.08 100 0.61 0.52 -0.01 0.53 -0.65 -93.85 -80.00 1.54 -81.54 100 Shake Shack Balance Sheet For the year ended December 2019 9.97 4.22 Cash on Hand Receivables Inventory Prepaid Expense Total Current Assets Properly, Plant, And Equipment Other Long-Term Assets Total Long-Term Assets Total Assets Total Current Liabilities Other Non-Current Liabilities Total Long-Term Liabilities Total Liabilities Common Stock Net Retained Earnings (Accumulated Deficit) Comprehensive Income Share Holder Equity Total Liabilities and Share Holders Equity 2019 (S) 2018 ($) 2017 (5) 2016 (5) 2015 (5) 2019 (%) 2018 (%) 2017(%) 2016 (%) 2015 (%) 73.61 86.86 84.54 73.65 71.12 103.50 122.13 118.87 103.56 100 10.52 5.64 6.01 236.26 249.29 133.65 142.42 100 2.22 1.75 1.26 0.81 0.54 411.11 324.07 233.33 150.00 100 1.88 1.98 1.76 3.49 3.05 61.64 64.92 57.70 114.43 100 87.68 101.12 93.2 83.94 78.93 111.09 128.11 118.08 106.35 100 314.86 261.85 187.1 136.26 93.04 338.41 281.44 201.10 146.45 100 11.19 5.03 4.4 4.78 5.62 199.11 89.50 78.29 85.05 100 880.59 509.41 377.41 454.25 300.61 292.93 169.46 125.55 151.11 100 968.27 610.53 470.61 538.19 379.55 255.11 160.86 123.99 141.80 100 99.39 59.95 34.04 31.72 24.01 413.95 249.69 141.77 132.11 100 241.98 277.13 212.1 305.13 198.21 122.08 139.82 107.01 153.94 100 546.89 212.1 305.13 198.52 275.48 139.60 106.84 153.70 100 646.28 337.08 246.13 336.84 222.53 290.42 151.48 110.61 151.37 100 0.04 0.04 0.04 0.04 0.04 100.00 100.00 100.00 100.00 100 54.37 30.4 16.4 16.72 4.27 1273.30 711.94 384.07 391.57 100 0 -0.05 -0.02 -0.01 0.00 500.00 200.00 100 321.99 273.46 224.48 201.48 157.02 205.06 174.16 142.96 128.31 100 968.27 610.53 470.61 538.19 379.55 255.11 160.86 123.99 141.80 100 Shake Shack Income Statement For the year ended December 2019 Revenue Cost of Goods Sold Gross profit Other Operating Income or Expense SG&A Expenses Operating Expenses Operating Income Total Non-Operating Income/Expense Pre-Tax Income Income Taxes Income After Taxes Income From Continuous Operations Net Income EBITDA EBIT Basic Shares Outstanding Shares Outstanding Basic EPS EPS - Earning Per Share 2019 ($) 2018 (S) 2017 (5) 2016 (8) 2015 ($) 2019 (%) 2018 %) 2017 (%) 2016 (%) 2015 (%) 594.52 459.31 358.81 268.48 190.59 311.94 240.99 188.26 140.87 100 446.61 332.68 254.08 186.06 130.35 342.62 255.22 194.92 142.74 100 147.91 126.63 104.73 82.42 60.25 245.49 210.17 173.83 136.80 100 65.65 52.72 39 30.56 37.83 173.54 139.36 103.09 80.78 100 -16.19 -13.2 - 10.21 -9.55 -5.45 297.06 242.20 187.34 175.23 100 569.83 427.6 325 240.67 183.84 309.96 232.59 176.78 130.91 100 25.69 31.71 33.81 27.81 6.75 380.59 469.78 500.89 412.00 100 1.83 -0.9 126.48 0.69 -0.33 -554.55 272.73 -38327.27 -209.09 100 27.51 30.81 160.29 28.5 6.43 427.84 479.16 2492.85 443.23 100 3.39 8.86 151.41 6.35 3.3 102.73 268.48 4588.18 192.42 100 24.13 21.95 8.88 22.15 3.12 773.40 703.53 284.62 709.94 100 24.13 21.95 8.88 22.15 3.12 773.40 703.53 284.62 709.94 100 19.83 15.18 -0.32 12.15 -8.78 -225.85 -172.89 3.64 - 138.38 100 66.39 60.71 55.52 42.31 16.98 390.99 357.54 326.97 249.18 100 25.69 31.71 33.81 27.81 6.75 380.59 469.78 500.89 412.00 100 31 28 26 23 14 221.43 185.71 164.29 100 32 29 26 23 14 228.57 207.14 185.71 164.29 100 0.63 0.54 -0.01 0.54 -0.65 -96.92 -83.08 1.54 -83.08 100 0.61 0.52 -0.01 0.53 -0.65 -93.85 -80.00 1.54 -81.54 100

Answer & Explanation Solved by verified expert

See Answer