shares in Millions, $ in Millions
2018
2017
2016
Income Statement
Net Sales
$108,203
$100,904
$94,595...
shares in Millions, $ in Millions
2018
2017
2016
Income Statement
Net Sales
$108,203
$100,904
$94,595
Cost of sales
71,043
66,548
62,282
Gross profit
37,160
34,356
32,313
Operating expenses:
Selling, general and administrative
19,513
17,864
17,132
Depreciation and amortization
1,870
1,811
1,754
Impairment loss
247
0
0
Total operating expenses
21,630
19,675
18,886
Operating income
15,530
14,681
13,427
Interest and other (income) expense:
Interest and investment income
-93
-74
-36
Interest expense
1,051
1,057
972
Other
16
0
0
Interest...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00
$48,120.00
Depreciation
$16,000.00
$19,200.00
Administrative Costs
$9,000.00
$10,800.00
EBIT
$15,000.00
$18,120.00
Interest
$4,000.00
$4,000.00
Pre-tax income
$11,000.00
$14,120.00
Taxes
$4,400.00
$5,648.00
Net Income
$6,600.00
$8,472.00
Dividends
$0.00
$5,083.20
Addition to Retained Earnings
$6,600.00
$3,388.80
BALANCE SHEET AS OF 12/31/2017:
ASSETS
2016
2017
Cash
$5,000.00
$6,000.00
Inventory
$15,000.00
$18,000.00
Accounts Receivable
$15,000.00
$18,045.00
Current Assets
$35,000.00
$42,045.00
Net PPE
$80,000.00
$92,000.00
Total Assets (TA)
$115,000.00...
The 2017 financial statements for Growth Industries are
presented below.
INCOME STATEMENT, 2017
Sales
$
210,000...
The 2017 financial statements for Growth Industries are
presented below.
INCOME STATEMENT, 2017
Sales
$
210,000
Costs
155,000
EBIT
$
55,000
Interest expense
11,000
Taxable income
$
44,000
Taxes (at 35%)
15,400
Net income
$
28,600
Dividends
$
14,300
Addition to retained
earnings
14,300
BALANCE SHEET, YEAR-END, 2017
Assets
Liabilities
Current assets
Current liabilities
Cash
$
4,000
Accounts payable
$
11,000
Accounts receivable
9,000
Total current liabilities
$
11,000
Inventories
27,000
Long-term debt
110,000
Total current assets
$
40,000...
The 2017 financial statements for Growth Industries are
presented below.
INCOME STATEMENT, 2017
Sales
$
390,000...
The 2017 financial statements for Growth Industries are
presented below.
INCOME STATEMENT, 2017
Sales
$
390,000
Costs
245,000
EBIT
$
145,000
Interest expense
29,000
Taxable income
$
116,000
Taxes (at 35%)
40,600
Net income
$
75,400
Dividends
$
30,160
Addition to retained
earnings
45,240
BALANCE SHEET, YEAR-END, 2017
Assets
Liabilities
Current assets
Current liabilities
Cash
$
8,000
Accounts payable
$
15,000
Accounts receivable
13,000
Total current liabilities
$
15,000
Inventories
29,000
Long-term debt
290,000
Total current assets
$
50,000...
The 2017 financial statements for Growth Industries are
presented below. INCOME STATEMENT, 2017 Sales $ 400,000...
The 2017 financial statements for Growth Industries are
presented below. INCOME STATEMENT, 2017 Sales $ 400,000 Costs
250,000 EBIT $ 150,000 Interest expense 30,000 Taxable income $
120,000 Taxes (at 35%) 42,000 Net income $ 78,000 Dividends $
39,000 Addition to retained earnings 39,000 BALANCE SHEET,
YEAR-END, 2017 Assets Liabilities Current assets Current
liabilities Cash $ 9,000 Accounts payable $ 16,000 Accounts
receivable 14,000 Total current liabilities $ 16,000 Inventories
27,000 Long-term debt 300,000 Total current assets $ 50,000
Stockholders’...
The financial statements of Flathead Lake Manufacturing Company
are shown below.
Income Statement 2017
Sales
$...
The financial statements of Flathead Lake Manufacturing Company
are shown below.
Income Statement 2017
Sales
$
9,300,000
Cost of Goods Sold
5,750,000
Depreciation Expense
550,000
Gross Profit
$
3,000,000
Selling and Administrative Expenses
2,200,000
EBIT
$
800,000
Interest Expense
200,000
Income before Tax
$
600,000
Taxes
375,000
Net Income
$
225,000
Flathead Lake Manufacturing
Comparative Balance Sheets
2017
2016
Cash
$
50,000
$
40,000
Accounts Receivable
570,000
600,000
Inventory
530,000
460,000
Total Current Assets
$
1,150,000
$
1,100,000
Fixed Assets...
Here are simplified financial statements of Phone Corporation
from a recent year:
INCOME STATEMENT
(Figures in...
Here are simplified financial statements of Phone Corporation
from a recent year:
INCOME STATEMENT
(Figures in millions of dollars)
Net sales
12,400
Cost of goods sold
3,660
Other expenses
4,137
Depreciation
2,278
Earnings before interest and taxes (EBIT)
2,325
Interest expense
645
Income before tax
1,680
Taxes (at 30%)
504
Net income
1,176
Dividends
796
BALANCE SHEET
(Figures in millions of dollars)
End of Year
Start of Year
Assets
Cash and marketable
securities
81
150
Receivables
1,982 ...