story Of Spider-Man (1961 To sik for test 1 francs .com x = THNH T 100% New Times New + BIUA 00 E.DE Tything the company financial in 2015 pred compare the with industry average ratios. Interpret your result E- 9 * Balance Sheets Aure ES 2014 3 AGE Reche TA Cross Found A Lamp Net Total 178.000 1,716401 2.630 11 1,197,160 330,130 117040 3,497152 2,10 1.17.30 1,900 1,202,050 263166 939,790 2.866,502 57,000 350.000 725.200 1,134 499,000 146.300 314,00 1.450.000 524,100 Liabilities and Equi A Payabile Notashi Accra Total Las Long Common Stock Red Eags Tocal TotalLibili lury 409.00 1,650,568 136,500 300,000 401 000 1.1.300 400.000 1.21.176 231,176 1.250.152 1,497352 145,000 300,000 135,0001 65,00 3210 450,000 0,63 66,761 1.468.800 460 000 32.520 492.529 2.366.328 Income Statements 5 COGS Odline Total Operation Corts clupraction EBITDA Detection ESIT Enerest Expense EEE Entrated 2015 405,600 5,375,992 550,000 629 600.000 312 000 6.63600 5.518 000 3.9955 - 116,960 0 302.000 2.100.000 353,673 35 2002 18.900 1,25 3.228 16:00 18.640 TODO 0.000 116012 -168 -106.13 168.050 EMELLH.hwoogle 100% Normal test Times New 11 + BIVA OD 19 E Inl 3 Hati Analysis Estimated 2015 Duter Q ura 2.33 0.05 4.00 37.35 06 1 11 0.30 4.00 38.24 642 2.10 0.03 -0. Wang Duando 7 TG Austra 2.34 Debe 150.00 Net Pro PM Hon ROB 0.00 +34 0.03 0.00 03 3.50% 10 13204 21 Determine the net operating prontanter taxes for 2014 31 Wisat are the amounts of net operating working capital for 2014 and 2013 4 Determine the amount of total investor soontleding capital invested capital for 2014 and 2013 5 What is the tree cash flow for 2014 Problem 1: 1) Using the company's financial data, calculate financial ratios for 2015 (projected) and compare than with mdustry average ratios Interpret your results, Ex 2013 2014 Balance Sheets Assets Cash Acest Raahe Imetonin Total Care Asts Grosse Las acralaatipatiaim Not Food Auth Total 35,632 878.000 1.716.480 2,680,112 1,191,160 390,120 317,010 7.22 632,160 1,287,360 1626802 1,202.950 263.160 939,90 2866,502 57.600 351,200 7.5.200 124 000 401.000 146,200 34.800 1,468.000 Libilities and Equity Accounts Payable No Payable Accruals Total Care Long.com Delt Comme Stock 36,900 300,000 108,000 1344,300 400,000 1.121,176 16 1.95252 3:45 $24.100 656,808 489.600 1.6505361 23.432 460.000 145.600 200,000 136.000 30 323.452 460,000 209.00 6368 Tel Egy Tool Libilis 92528 1,800 Income Statements 5375.99 350.000 COGS Cat Eype Total Oper Coin depreciation EBITDA Deprecation 3.525.000 519,911 3955 2.164.000 3552 TASTE GO 116.900 TOS 0911 13.900 Instant -0.008 0,012 369.056 1.901 PA 38:42 TEN OLI 12 Rao Analysis Estimated 2015 2014 1.17 0.30 480 38.24 0.42 2013 Industry Average 2.33 27 0.85 1 4.90 0 1 27 35 32 9.00 7 28 056 60.00% 62 0.03 3.50 0.08 10% 0.13 18 20% 200 234 my Dm RE TAL Det Del Rubio Management Times nesame For PM FIOLA ROLE 434 0.83 -0.90 003 0.00 -0.33 2 Dutamine the net operating profit after tres for 2014 1 What are the amounts of net operating working capital for 2014 and 2013? a) Determine the amount of totallevertortled operating capital invested capital for 2014 and 233 Se What the cash flow for 20141