Analyze and explain each vertical analysis ( balance sheet and income statement) give explanation in each data.
Shake Shack Balance Sheet For the year ended December 2019 2019 ($) 2018 (5) 2017 () 2016 (9) 2015(S) 73.61 86.86 84,54 73.65 71.12 9.97 10.52 5.64 6.01 4.22 2.22 1.75 1.26 0.81 0.54 1.88 1.98 1.76 3.49 3.05 87.68 101.12 93.2 83.94 78.93 314.86 261.85 187.1 136.26 93.04 11.19 5.03 4.78 5.62 880.59 509.41 377.41 454.25 300.61 968.27 610.53 470.61 538.19 379.55 99.39 59.95 34.04 31.72 24.01 241.98 277.13 212.1 305.13 198.21 546.89 277.13 212.1 305.13 198.52 646.28 337.08 246.13 336.84 222.53 0.04 0.04 0.04 0.04 0.04 54.37 16.4 16.72 4.27 0 -0.05 -0.02 -0.01 321.99 273.46 224.48 201.48 157.02 968.27 610.53 470.61 538.19 379.55 Cash on Hand Receivables Inventory Prepaid Expense Total Current Assets Properly, Plant, And Equipment Other Long-Term Assets Total Long-Term Assets Total Assets Total Current Liabilities Other Non-Current Liabilities Total Long-Term Liabilities Total Liabilities Common Stock Net Retained Earnings (Accumulated Deficit) Comprehensive Income Share Holder Equity Total Liabilities and Share Holders Equity 2019 100% 14% 3% 3% 119% 428% 15% 1196% 1315% 135% 329% 743% 878% 0% 74% 0% 437% 1315% 2018 100% 12% 2% 2% 116% 301% 6% 586% 703% 69% 319% 319% 388% 0% 35% 2017 100% 7% 1% 2% 110% 221% 5% 446% 557% 40% 251% 251% 291% 0% 19% 0% 266% 557% 2016 100% 8% 1% 5% 114% 185% 6% 617% 731% 2015 100% 6% 1% 4% 111% 131% 8% 423% 534% 34% 279% 279% 313% 0% 6% 0% 221% 534% 43% 414% 414% 457% 0% 23% 0% 274% 731% 30.4 315% 703% Shake Shack Income Statement For the year ended December 2019 Revenue Cost of Goods Sold Gross profit Other Operating Income or Expense SG&A Expenses Operating Expenses Operating Income Total Non-Operating Income/Expense Pre-Tax Income Income Taxes Income After Taxes Income From Continuous Operations Net Income EBITDA EBIT Basic Shares Outstanding Shares Outstanding Basic EPS EPS - Earning Per Share 2019 (S) 2018 (9) 2017 ($) 2016 (5) 2015 ($) 594.52 459.31 358.81 268.48 190.59 446.61 332.68 254.08 186.06 130.35 147.91 126.63 104.73 82.42 60.25 65.65 52.72 39 30.56 37.83 -16.19 -13.2 -10.21 -9.55 -5.45 569.83 427.6 325 240.67 183.84 25.69 31.71 33.81 27.81 6.75 1.83 -0.9 126.48 0.69 -0.33 27.51 30.81 160.29 28.5 6.43 3.39 8.86 151.41 6.35 3.3 24.13 21.95 8.88 22.15 3.12 24.13 21.95 8.88 22.15 3.12 19.83 15.18 -0.32 12.15 -8.78 66.39 60.71 55.52 42.31 16.98 25.69 31.71 33.81 27.81 6.75 31 28 26 23 14 32 29 26 23 14 0.63 0.54 -0.01 0.54 -0.65 0.61 0.52 -0.01 0.53 -0.65 2019 100% 75% 25% 11% -3% 96% 4% 0% 5% 1% 4% 4% 3% 11% 4% 5% 2018 100% 72% 28% 11% -3% 93% 7% 0% 7% 2% 5% 5% 3% 13% 7% 6% 6% 0% 0% 2017 100% 71% 29% 11% -3% 91% 9% 35% 45% 42% 2% 2% 0% 15% 9% 7% 7% 0% 0% 2016 100% 69% 31% 11% -4% 90% 10% 0% 11% 296 8% 8% 5% 16% 10% 9% 9% 0% 0% 2015 100% 68% 32% 20% -3% 96% 4% 0% 3% 2% 2% -5% 9% 4% 7% 7% 0% 0% 5% 0% 0%
