Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Make a balance sheet and income statement. FinSAS Version 2008010211 Input Company: The Coca-Cola Company, Inc. Most Recent Year Available: 2020 Years Available for: Income
Make a balance sheet and income statement.
FinSAS Version 2008010211 | Input | ||||
Company: | The Coca-Cola Company, Inc. | ||||
Most Recent Year Available: | 2020 | ||||
Years Available for: | |||||
Income Statement (1-5) | 5 | ||||
Balance Sheet (1-5) | 5 | ||||
= | = | = | = | = | = |
INCOME STATEMENT | 2020 | 2019 | 2018 | 2017 | 2016 |
- | - | - | - | - | - |
Net Sales | 400 | 350 | 250 | 200 | 100 |
Less: Cost of Goods Sold | 280 | 200 | 170 | 170 | 80 |
- | - | - | - | - | |
Gross Profit | 120 | 150 | 80 | 30 | 20 |
Other Operating Revenue | 0 | 0 | 0 | 0 | 0 |
Less: Operating Expenses | 50 | 50 | 45 | 28 | 30 |
- | - | - | - | - | |
Operating Income | 70 | 100 | 35 | 2 | -10 |
Less: Interest Expense | 10 | 10 | 10 | 18 | 20 |
(no capitalized interest) | |||||
Other Income (Expenses) | 0 | 0 | 0 | 0 | 0 |
Unusual or Infreq. Item; | |||||
Gain (Loss) | 0 | 0 | 0 | 0 | 0 |
Equity in Earnings of Assoc.; | |||||
Profit (Loss) | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Income before Taxes | 60 | 90 | 25 | -16 | -30 |
Less:Taxes Related to Operations | 20 | 25 | 10 | -8 | -10 |
- | - | - | - | - | |
N.I. before Min. Ern. | 40 | 65 | 15 | -8 | -20 |
Minority Share of Earnings (Loss) | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
N.I. before Nonrecurring Items | 40 | 65 | 15 | -8 | -20 |
Oper. of Discontinued Segment; | |||||
Income (Loss) | 0 | 0 | 0 | 0 | 0 |
Disposal of Discont. Segment; | |||||
Gain (Loss) | 0 | 0 | 0 | 0 | 0 |
Extraordinary Item; | |||||
Gain (Loss) | 0 | 0 | 0 | 0 | 0 |
Cum. Effect of Acct Change; | |||||
Gain (Loss) | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Net Income (Loss) | 40 | 65 | 15 | -8 | -20 |
= | = | = | = | = | = |
BALANCE SHEET | 2020 | 2019 | 2018 | 2017 | 2016 |
- | - | - | - | - | - |
ASSETS | |||||
Current Assets: | |||||
Cash | 0 | 0 | 0 | 0 | 0 |
Marketable Securities | 0 | 0 | 0 | 0 | 0 |
Gross Receivables | 0 | 0 | 0 | 0 | 0 |
Less: Allowance for Bad Debts | 0 | 0 | 0 | 0 | 0 |
Net Trade Receivables | 0 | 0 | 0 | 0 | 0 |
Inventories | 0 | 0 | 0 | 0 | 0 |
Prepaid Expenses | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Total Current Assets | 0 | 0 | 0 | 0 | 0 |
Long-Term Assets: | |||||
Net Tangible (Fixed) Assets (other than construction in progress) | 0 | 0 | 0 | 0 | 0 |
Construction in Progress | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 |
Other Nonoperating Assets | 0 | 0 | 0 | 0 | 0 |
Other Operating Assets | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Total Long-Term Assets | 0 | 0 | 0 | 0 | 0 |
Total Assets | 0 | 0 | 0 | 0 | 0 |
LIABILITIES AND EQUITY | |||||
Current Liabilities: | |||||
Accounts Payable | 0 | 0 | 0 | 0 | 0 |
Short Term Loans | 0 | 0 | 0 | 0 | 0 |
Current Maturity of L.t. Debt | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Long-Term Liabilities: | |||||
Long-term Debt | 0 | 0 | 0 | 0 | 0 |
Reserves | 0 | 0 | 0 | 0 | 0 |
Deferred Liabilities | 0 | 0 | 0 | 0 | 0 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Redeemable Preferred | 0 | 0 | 0 | 0 | 0 |
Other Long-term Liabilities | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Total Long-term Liabilities | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 0 | 0 | 0 | 0 | 0 |
Shareholders' Equity: | |||||
Preferred Equity | 0 | 0 | 0 | 0 | 0 |
Common Equity-incl. Ret. Ern. | 0 | 0 | 0 | 0 | 0 |
- | - | - | - | - | |
Total Equity | 0 | 0 | 0 | 0 | 0 |
Total Liabilities and Equity | 0 | 0 | 0 | 0 | 0 |
= | = | = | = | = | = |
OTHER DATA | 2020 | 2019 | 2018 | 2017 | 2016 |
- | - | - | - | - | - |
Capitalized Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Interest Portion of Rentals | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Liquidation Value of Pref. Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dividends on Redeemable Pref. | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dividends on Nonredeemable Pref. | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dividends per Common Share | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total Cash Dividends | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dil. Earn. per Sh. before Nonrec. Items | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Market Price per Common Share | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Tax Rate (0-1) | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common Shares Outstanding | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Diluted Weighted Average Common Shares | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Cash Flow from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Options: | |||||
Option expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Net income bef. nonrec. items not incl. opt. exp. | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started