1. Recreate a 3-statement financial statements Input P&L to derive a Net Income, Link Each period's Net Income to that year's Balance Sheet, and link the Cash Flow Produced in the Cash Flow Statement to the Balance Sheet's Cash. 2) Create a common sized income statement and balance sheet
EBITDA CSU Burger Inc. Common Size Income Statement for the Years 2013 through 2015 (FYE December 31, $ in thousands) Revenue 201320142015 Cost of Revenue Food \& Beverage and Packaging Labor Occupancy Other Operating costs Total Cost of Revenue Gross Profit Operating Expense General and Administrative Depreciation and Amortization Pre-opening Costs Other Expense (Income) Total Operating Expense Earnings Before Interest \& Taxes (EBIT) Other Operating Expense (Income) Interest and Other (Income) Interest Expense Total Other Operating Expense (Income) Earnings Before Taxes (EBT) Income Tax Net Income CSU Burger Inc. Balance Sheet for the Years 2013 through 2015 Total Assets Liabilities Current Liabilities Current Portion of Long-Term Debt Accounts Payable Accrued Salaries and Benefits Sales Tax Payable Income Tax Payable Other Current Accrued Liabilities Total Current Liabilities Long Term Liabilities Long Term Debt Other Long Long-term Liabilities Deferred Income Taxes Total Long Term Liabilities Total Liabilities Equity Common Stock Paid-In Capital Current Period Net Income Plus: Prior Period Retained Earnings Less: Current Period Dividends Current Period Retained Earnings Treasury Stock Other Total Equity Total Liabilities and Equity check CSU Burger Inc. Statement of Cash Flows for the Years EBITDA CSU Burger Inc. Common Size Income Statement for the Years 2013 through 2015 (FYE December 31, $ in thousands) Revenue 201320142015 Cost of Revenue Food \& Beverage and Packaging Labor Occupancy Other Operating costs Total Cost of Revenue Gross Profit Operating Expense General and Administrative Depreciation and Amortization Pre-opening Costs Other Expense (Income) Total Operating Expense Earnings Before Interest \& Taxes (EBIT) Other Operating Expense (Income) Interest and Other (Income) Interest Expense Total Other Operating Expense (Income) Earnings Before Taxes (EBT) Income Tax Net Income CSU Burger Inc. Balance Sheet for the Years 2013 through 2015 Total Assets Liabilities Current Liabilities Current Portion of Long-Term Debt Accounts Payable Accrued Salaries and Benefits Sales Tax Payable Income Tax Payable Other Current Accrued Liabilities Total Current Liabilities Long Term Liabilities Long Term Debt Other Long Long-term Liabilities Deferred Income Taxes Total Long Term Liabilities Total Liabilities Equity Common Stock Paid-In Capital Current Period Net Income Plus: Prior Period Retained Earnings Less: Current Period Dividends Current Period Retained Earnings Treasury Stock Other Total Equity Total Liabilities and Equity check CSU Burger Inc. Statement of Cash Flows for the Years
