20192018

Cash/Equivalent15,000,00012,000,000

Money Market Investment25,000,00050,000,000

Receivable50,000,00040,000,000

Inventories75,000,00055,000,000

Plant and Equipment157,000,000125,000,000

Acc Payable50,000,00035,000,000

Notes Payable7,000,0005,000,000

Accruals80,000,00077,000,000

Bonds60,000,00050,000,000

Preferred Stocks 10,000,00010,000,000

Common Stocks(10,000,000) 80,000,00080,000,000

Retained Earnings35,000,00025,000,000

Preferred Dividends10,000,00010,000,000

Net Sales5% IncreaseID

Operating Cost85% of Sales82% of Sales

Depreciation10%10%

Interest Paid88,000,00060,000,000

Tax rate35%35%

Stock Price12.510

Calculate for both 2018 and 2019

1.Common Size Analysis for Income Statement

2.Common Size Analysis for Balanced Sheet

3Percentage change Analysis for 2019 Income Statement