Financial Planning & Control (PMBA 5373), homework #2, fall 2021 due 5:30 p.m., Monday, August 30, 2021 Common Size Statements 1. Common Size Statements (vertical) Refer to the AAA Inc, comparative balance sheets and income statements below For all three years (2020,2019,2018) restate the balance sheet and income statement in como sie (vertical) fem all assets as a percentage of total assets all liabilities and equities as a percentage of total liabilities and equity all items on the income statement as a percentage of sales 2. Common Size Statements (horizontal) Refer to the AAA Inc. comparative balance sheets and income statements below. For all three years (2020,2019,2018) restate the balance sheets and income statements is ce mon shortal form. everything as a percentage of its counterpart in 2020 AAA Incorporated Comparative Balance Sheet Assets 2020 2019 2018 14000 7282 9000 71632 20000 46800 878000 632160 351200 1716480 1287360 715200 268011210468021124000 11071001202950 491000 380120 2610 148200 817040 030790 344100 34971522895552 1466000 cash st investments accts receivable inventaries total current assets gross fond assets accumulated depreciation net fixed assets totalets Liabilities and Equity accounts payable notes payable accruals total current ab long-term debt common stock paid in capital retained earnings total common guity total abilities & equity 236800 324000 145600 500000 720000 200000 203380 284960 138000 1040160 132950 481500 500000 1000000 150000 60000 60000 1510776 450000 400000 206216 07632 203760 1956992557632663768 3407152 2886692 5458800 Income Statement 2020 2010 2018 Sales cost of goods sold other expenses depreciation expense EBIT Interest expense EBT taxes (4056 Nel 7035600 5634400 3432000 5728000 4980000 2854000 680000 720000 340000 116990 156960 510540 17440 200100 88000 570000 62500 422640 - 158560 10000 160056 58540 253564 -95138 B7960 55000 15000 22000 cash dividende Financial Planning & Control (PMBA 5373), homework #2, fall 2021 due 5:30 p.m., Monday, August 30, 2021 Common Size Statements 1. Common Size Statements (vertical) Refer to the AAA Inc, comparative balance sheets and income statements below For all three years (2020,2019,2018) restate the balance sheet and income statement in como sie (vertical) fem all assets as a percentage of total assets all liabilities and equities as a percentage of total liabilities and equity all items on the income statement as a percentage of sales 2. Common Size Statements (horizontal) Refer to the AAA Inc. comparative balance sheets and income statements below. For all three years (2020,2019,2018) restate the balance sheets and income statements is ce mon shortal form. everything as a percentage of its counterpart in 2020 AAA Incorporated Comparative Balance Sheet Assets 2020 2019 2018 14000 7282 9000 71632 20000 46800 878000 632160 351200 1716480 1287360 715200 268011210468021124000 11071001202950 491000 380120 2610 148200 817040 030790 344100 34971522895552 1466000 cash st investments accts receivable inventaries total current assets gross fond assets accumulated depreciation net fixed assets totalets Liabilities and Equity accounts payable notes payable accruals total current ab long-term debt common stock paid in capital retained earnings total common guity total abilities & equity 236800 324000 145600 500000 720000 200000 203380 284960 138000 1040160 132950 481500 500000 1000000 150000 60000 60000 1510776 450000 400000 206216 07632 203760 1956992557632663768 3407152 2886692 5458800 Income Statement 2020 2010 2018 Sales cost of goods sold other expenses depreciation expense EBIT Interest expense EBT taxes (4056 Nel 7035600 5634400 3432000 5728000 4980000 2854000 680000 720000 340000 116990 156960 510540 17440 200100 88000 570000 62500 422640 - 158560 10000 160056 58540 253564 -95138 B7960 55000 15000 22000 cash dividende
