80.2K

Verified Solution

Link Copied!

The Assignment 2 Company Income Statement For the Years 2016 to 2019 30-Jun-19 30-Jun-18 11667.8 10938.5 6628.7 6220.7 5039.1 4717.8 2637 2496.9 211.6 206.9 -29.1 -1.4 2219.6 2015.4 13.9 0 2233.5 2015.4 1493.4 1376.5 30-Jun-17 10226.4 5842 4384.4 2370.3 199 Revenue Cost of Revenue, Total Gross Profit Selling/General/Admin. Expenses, Total Depreciation/Amortization Unusual Expense (Income) Operating Income Gain (Loss) on Sale of Assets Income Before Tax Income After Tax 30-Jun-16 9442 5380.2 4061.8 2200.4 193.9 42.7 1624.8 2.9 1627.7 1122.2. 0 1815.1 0 1815.1 1242.6 The Assignment 2 Company Balance Sheet For the Years Ending June 30 2016 to 2019 30-Jun-19 30-Jun-18 Cash & Equivalents 3191.1 1639.3 Short Term Investments 23.5 26.6 Total Receivables, Net 1742.8 1546.9 Other Current Assets, Total 34543 25596.4 Total Current Assets 39500.4 28809.2 Property/Plant/Equipment, Total - Gross 1840.8 1776.4 Accumulated Depreciation, Total -1155.8 -1103.7 Long-Term Note Receivable 27.1 32.2 Goodwill, Net 1682 1793.5 Intangibles, Net 534.2 503.2 Long Term Investments 7.8 28.9 Other Long Term Assets, Total 1233.5 1270.8 Total Assets 43670 33110.5 30-Jun-16 1699.1 28 1595.3 22892.1 26214.5 2040.7 30-Jun-17 1584 2032.2 1498.8 22378 27493 1718.7 -1051.6 155.4 1883.5 491 54.1 1315.7 32059.8 -1312.1 138.7 3039.2. 643.2 314 1189.9 32268.1 Accounts Payable Accrued Expenses Notes Payable/Short Term Debt Other Current liabilities, Total Total Current Liabilities Total Debt Deferred Income Tax Other Liabilities, Total Total Liabilities Total Equity Total Liabilities & Shareholders' Equity 152.3 1863.5 0 33831.6 35847.4 2007.7 251.1 1082.2 39188.4 4481.6 43670 194.5 1786.5 0 25132.7 27113.7 9.2 172.1 1007 28302 4808.5 33110.5 152.1 1793.9 2173 20048.6 24167.6 2184.5 215.9 994.6 25389.6 6670.2 32059.8 156.5 1809.6 0 22766.7 24732.8 14.7 234.4 1096.3 26078.2 6189.9 32268.1 455.7 466.4 480.2 482.6 Total Common Shares Outstanding Task Copy the Income Statement and paste it into a new worksheet. Reformat the data so that it is more readable, add any titles required, and insert formulas in place of the numbers where possible (ignoring any Income tax formulas---leave any tax amounts as numbers). What I'm looking for Use of Excel formatting, cell referencing anywhere there'd be a calculation within the statement. Copy the Balance Sheet and paste it into an area below the Income Statement. Reformat the data so that it is more readable, add any titles required, and insert formulas in place of the numbers where possible (leave any Retained Earnings (or Deficit) amounts in the Equity section as numbers). Use of Excel formatting, cell referencing anywhere there'd be a calculation within the statement. On a new worksheet, using the years of information you have, create a common-size income statement. Link all the formulas to the income statement worksheet, and ensure formatting and titles are appropriate. Using "time-effective" cell referencing to have created all the formulas. Appropriate titles/formatting Am I going to know what ratio is calculated? Am 1 going to know for what years? Was it calculated correctly? On the original income statement and balance sheet worksheet, choose any three financial ratios from our textbook's chapter 3. Using cell referencing, calculate these three ratios for the three most recent years of information you have. Place these ratio's names and calculations in a space to the right of the Income Statement, with applicable titles, formatting and column headers. Again to the right of these ratio calculations, for each ratio, create a nested IF statement or a combination of IF/AND/OR statements whose result is: "Investigate further" if the ratio gets worse across all 3 years, "Keep an eye out" if the ratio for the most recent year is worse than either of the two previous years, "Carry on" If the ratio get better across all 3 years. I will manually change a ratio value...your "result" should change accordingly... The Assignment 2 Company Income Statement For the Years 2016 to 2019 30-Jun-19 30-Jun-18 11667.8 10938.5 6628.7 6220.7 5039.1 4717.8 2637 2496.9 211.6 206.9 -29.1 -1.4 2219.6 2015.4 13.9 0 2233.5 2015.4 1493.4 1376.5 30-Jun-17 10226.4 5842 4384.4 2370.3 199 Revenue Cost of Revenue, Total Gross Profit Selling/General/Admin. Expenses, Total Depreciation/Amortization Unusual Expense (Income) Operating Income Gain (Loss) on Sale of Assets Income Before Tax Income After Tax 30-Jun-16 9442 5380.2 4061.8 2200.4 193.9 42.7 1624.8 2.9 1627.7 1122.2. 0 1815.1 0 1815.1 1242.6 The Assignment 2 Company Balance Sheet For the Years Ending June 30 2016 to 2019 30-Jun-19 30-Jun-18 Cash & Equivalents 3191.1 1639.3 Short Term Investments 23.5 26.6 Total Receivables, Net 1742.8 1546.9 Other Current Assets, Total 34543 25596.4 Total Current Assets 39500.4 28809.2 Property/Plant/Equipment, Total - Gross 1840.8 1776.4 Accumulated Depreciation, Total -1155.8 -1103.7 Long-Term Note Receivable 27.1 32.2 Goodwill, Net 1682 1793.5 Intangibles, Net 534.2 503.2 Long Term Investments 7.8 28.9 Other Long Term Assets, Total 1233.5 1270.8 Total Assets 43670 33110.5 30-Jun-16 1699.1 28 1595.3 22892.1 26214.5 2040.7 30-Jun-17 1584 2032.2 1498.8 22378 27493 1718.7 -1051.6 155.4 1883.5 491 54.1 1315.7 32059.8 -1312.1 138.7 3039.2. 643.2 314 1189.9 32268.1 Accounts Payable Accrued Expenses Notes Payable/Short Term Debt Other Current liabilities, Total Total Current Liabilities Total Debt Deferred Income Tax Other Liabilities, Total Total Liabilities Total Equity Total Liabilities & Shareholders' Equity 152.3 1863.5 0 33831.6 35847.4 2007.7 251.1 1082.2 39188.4 4481.6 43670 194.5 1786.5 0 25132.7 27113.7 9.2 172.1 1007 28302 4808.5 33110.5 152.1 1793.9 2173 20048.6 24167.6 2184.5 215.9 994.6 25389.6 6670.2 32059.8 156.5 1809.6 0 22766.7 24732.8 14.7 234.4 1096.3 26078.2 6189.9 32268.1 455.7 466.4 480.2 482.6 Total Common Shares Outstanding Task Copy the Income Statement and paste it into a new worksheet. Reformat the data so that it is more readable, add any titles required, and insert formulas in place of the numbers where possible (ignoring any Income tax formulas---leave any tax amounts as numbers). What I'm looking for Use of Excel formatting, cell referencing anywhere there'd be a calculation within the statement. Copy the Balance Sheet and paste it into an area below the Income Statement. Reformat the data so that it is more readable, add any titles required, and insert formulas in place of the numbers where possible (leave any Retained Earnings (or Deficit) amounts in the Equity section as numbers). Use of Excel formatting, cell referencing anywhere there'd be a calculation within the statement. On a new worksheet, using the years of information you have, create a common-size income statement. Link all the formulas to the income statement worksheet, and ensure formatting and titles are appropriate. Using "time-effective" cell referencing to have created all the formulas. Appropriate titles/formatting Am I going to know what ratio is calculated? Am 1 going to know for what years? Was it calculated correctly? On the original income statement and balance sheet worksheet, choose any three financial ratios from our textbook's chapter 3. Using cell referencing, calculate these three ratios for the three most recent years of information you have. Place these ratio's names and calculations in a space to the right of the Income Statement, with applicable titles, formatting and column headers. Again to the right of these ratio calculations, for each ratio, create a nested IF statement or a combination of IF/AND/OR statements whose result is: "Investigate further" if the ratio gets worse across all 3 years, "Keep an eye out" if the ratio for the most recent year is worse than either of the two previous years, "Carry on" If the ratio get better across all 3 years. I will manually change a ratio value...your "result" should change accordingly

Answer & Explanation Solved by verified expert

See Answer