JUULS.Yuugle.com/spreadsheets/d/1zCjHgQ2kEtDilkps34hill BilckDd8Fwrapizis/edited Final Excel a File Edit View Insert Format Data Tools Add-ons Help All changes saved in Drive a 55% - $ %. .00 123- Times New... - 14 - BIA. Create a Pro Forma income statement for 2 years n fx - ... GRACO INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS (In the sands, except per share amounts) Create a Pro Forma income state for 2 years * 2018 $1.653,292 $770,753 $882 539 $63,124 $245,473 $137,515 Net Sales Cost of products sold Gross Profit Product development Selling, marketing and distribution General and administrative Impairment Operating Earnings Interest expense Held separate investment (income.net Other expense (income), net Earnings Before Income Taxes Income taxes Net Earings Basic Net Earnings per Common Share Diluted Net Earnings per Common Share $436.4221 $14,385 2017 2016 2015 2014 51.474,744 $1,329,293 51,286,485 $1,221,130 $679.542 5618,434 5601,785 $554,394 $795.2021 $710,869 $684,700 5666,736 559,217 559,566 558,359 $54,246 5231,364 $212,893 $201.855 $194,751 5125,876 $125,246 $122.161 5103 814 $192.00 - 5378,745 $121,144 5302125 $308,925 516,200 $17.500 $17.643 $18,753 $191633 $35.951 $15.449 56.890 $1,400 51.00 $3470941 $96.655 474,713 SJ15.073 594682 $55.9815129.000 $$9.500 5252.412 540,674 S2557 5345,713 $1.50 5145 $11 276 $410.766 569.71 $341,054 52.041 $1.971 5024 - Vertical Is - Horizontal IS- Vertical BS SCF + IS BS Type here to search 10 AT&T 8:20 AM * 100% Notes Create a pro forma income statement forecasting the sales for two years JUULS.Yuugle.com/spreadsheets/d/1zCjHgQ2kEtDilkps34hill BilckDd8Fwrapizis/edited Final Excel a File Edit View Insert Format Data Tools Add-ons Help All changes saved in Drive a 55% - $ %. .00 123- Times New... - 14 - BIA. Create a Pro Forma income statement for 2 years n fx - ... GRACO INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS (In the sands, except per share amounts) Create a Pro Forma income state for 2 years * 2018 $1.653,292 $770,753 $882 539 $63,124 $245,473 $137,515 Net Sales Cost of products sold Gross Profit Product development Selling, marketing and distribution General and administrative Impairment Operating Earnings Interest expense Held separate investment (income.net Other expense (income), net Earnings Before Income Taxes Income taxes Net Earings Basic Net Earnings per Common Share Diluted Net Earnings per Common Share $436.4221 $14,385 2017 2016 2015 2014 51.474,744 $1,329,293 51,286,485 $1,221,130 $679.542 5618,434 5601,785 $554,394 $795.2021 $710,869 $684,700 5666,736 559,217 559,566 558,359 $54,246 5231,364 $212,893 $201.855 $194,751 5125,876 $125,246 $122.161 5103 814 $192.00 - 5378,745 $121,144 5302125 $308,925 516,200 $17.500 $17.643 $18,753 $191633 $35.951 $15.449 56.890 $1,400 51.00 $3470941 $96.655 474,713 SJ15.073 594682 $55.9815129.000 $$9.500 5252.412 540,674 S2557 5345,713 $1.50 5145 $11 276 $410.766 569.71 $341,054 52.041 $1.971 5024 - Vertical Is - Horizontal IS- Vertical BS SCF + IS BS Type here to search 10 AT&T 8:20 AM * 100% Notes Create a pro forma income statement forecasting the sales for two years
