Question

Baresse Corporation: Income Statements for Year Ending December 31

(Millions of Dollars)

	2019	2018
Sales	$11,000	$10,000
Operating costs excluding depreciation	9,360	8,500
Depreciation and amortization	380	360
Earnings before interest and taxes	$1,260	$1,140
Less interest	120	100
Pre-tax income	$1,140	$1,040
Taxes (40%)	$456	$416
Net income available to common shareholders	$684	$624
Common dividends	$220	$200

Baresse Corporation: Balance Sheets as of December 31 (Millions of Dollars)

	2019	2018
Assets
Cash	$550	$500
Short term investments	110	100
Accounts receivable	2,750	2,500
Inventories	1,650	1,500
Total current assets	$5,060	$4,600
Net plant and equipment	3,850	3,500
Total assets	$8,910	$8,100
Liabilities and Equity
Accounts payable	$1,100	$1,000
Accruals	550	500
Notes payable	384	200
Total current liabilities	$2,034	$1,700
Long term debt	1,100	1,000
Total liabilities	$3,134	$2,700
Common stock	4,312	4,400
Retained earnings	1,464	1,000
Total common equity	5,776	5,400
Total liabilities and equity	$8,910	$8,100

2.Construct a common-sized balance sheet for 2018 and 2019. Comment on any changes you see.

Please show work used to solve in excel! Thank you.

Answer 1