70.2K

Verified Solution

Link Copied!

Using the data presented below:

Square Corp.
Income Statement
For the Year Ended Dec. 31, 2017 ($ in 000's)
	2017		2016
Sales	7,250,000		6,750,000
Cost of Goods Sold	5,400,000		5,330,000
Gross Profit	?		?
Selling and G&A Expenses	965,000		632,000
Depreciation	550,000		550,000
EBIT	?		?
Interest Expense	130,000		110,000
Earnings Before Taxes	?		?
Taxes	?		?
Net Income	?		?
Notes:
Tax Rate	35.00%		38.20%
Shares Outstanding	75,000		65,000
Square Corp.
Balance Sheet
As of Dec. 31, 2017 ($ in000's)
Assets		2017		2016
Cash		149,970		100,000
Accounts Receivable		370,000		347,000
Inventory		870,000		515,000
Total Current Assets		?		?
Plant & Equipment		6,570,000		5,010,000
Accumulated Depreciation		?		1,380,000
Net Fixed Assets		?		?
Total Assets		?		?
Liabilities and Owners' Equity
Accounts Payable		420,000		321,440
Notes Payable		166,625		22,960
Total Current Liabilities		?		?
Long-term Debt		1,350,000		918,400
Total Liabilities		?		?
Common Stock		2,520,000		2,043,440
Additional Paid-in-Capital	772,000		551,040
Retained Earnings	734,720		734,720
Total Shareholder's Equity	?		?
Total Liab. and Owners' Equity	?		?

a) Recreate the income statement and balance statement, and statement of cash flow. b) Create common-size income, balance, for 2017 & 2016 and cash flow statement ending 2017 c) Each statement should be on separate sheet, named appropriately

Answer & Explanation Solved by verified expert

See Answer