The Assignment 2 Company Income Statement For the Years 2016 to 2019 30-Jun-19 30-Jun-18 Revenue 11667.8 10938.5 Cost of Revenue, Total 6628.7 6220.7 Gross Profit 5039.1 4717.8 Selling/General/Admin. Expenses, Total 2637 2496.9 Depreciation/Amortization 211.6 206.9 Unusual Expense (Income) -29.1 -1.4 Operating Income 2219.6 2015.4 Gain (Loss) on Sale of Assets 13.9 0 Income Before Tax 2233.5 2015.4 Income After Tax 1493.4 1376.5 30-Jun-17 10226.4 5842 4384.4 2370.3 199 0 1815.1 0 1815.1 1242.6 30-Jun-16 9442 5380.2 4061.8 2200.4 193.9 42.7 1624.8 2.9 1627.7 1122.2 The Assignment 2 Company Balance Sheet For the Years Ending June 30 2016 to 2019 30-Jun-19 30-Jun-18 Cash & Equivalents 3191.1 1639.3 Short Term Investments 23.5 26.6 Total Receivables, Net 1742.8 1546.9 Other Current Assets, Total 34543 25596.4 Total Current Assets 39500.4 28809.2 Property/Plant/Equipment, Total - Gross 1840.8 1776.4 Accumulated Depreciation, Total -1155.8 -1103.7 Long-Term Note Receivable 27.1 32.2 Goodwill, Net 1682 1793.5 Intangibles, Net 534.2 503.2 Long Term Investments 7.8 28.9 Other Long Term Assets, Total 1233.5 1270.8 Total Assets 43670 33110.5 30-Jun-17 1584 2032.2 1498.8 22378 27493 1718.7 -1051.6 155.4 1883.5 491 54.1 1315.7 32059.8 30-Jun-16 1699.1 28 1595.3 22892.1 26214.5 2040.7 -1312.1 138.7 3039.2 643.2 314 1189.9 32268.1 Accounts Payable Accrued Expenses Notes Payable/Short Term Debt Other Current liabilities, Total Total Current Liabilities Total Debt Deferred Income Tax Other Liabilities, Total Total Liabilities Total Equity Total Liabilities & Shareholders' Equity 152.3 1863.5 0 33831.6 35847.4 2007.7 251.1 1082.2 39188.4 4481.6 43670 194.5 1786.5 0 25132.7 27113.7 9.2 172.1 1007 28302 4808.5 33110.5 152.1 1793.9 2173 20048.6 24167.6 2184.5 215.9 994.6 25389.6 6670.2 32059.8 156.5 1809.6 0 22766.7 24732.8 14.7 234.4 1096.3 26078.2 6189.9 32268.1 Total Common Shares Outstanding 455.7 466.4 480.2 482.6 Task What I'm looking for Copy the Income Statement and paste it into a new Use of Excel formatting, worksheet. Reformat the data so that it is more readable, add cell referencing anywhere any titles required, and insert formulas in place of the there'd be a calculation numbers where possible (ignoring any Income tax formulas--- within the statement. leave any tax amounts as numbers). Copy the Balance Sheet and paste it into an area below the Income Statement. Reformat the data so that it is more readable, add any titles required, and insert formulas in place of the numbers where possible (leave any Retained Earnings (or Deficit) amounts in the Equity section as numbers). Use of Excel formatting, cell referencing anywhere there'd be a calculation within the statement. On a new worksheet, using the years of information you have, Using "time-effective" create a common-size income statement. Link all the cell referencing to have formulas to the income statement worksheet, and ensure created all the formulas. formatting and titles are appropriate. Appropriate titles/formatting. On the original income statement and balance sheet Am I going to know what worksheet, choose any three financial ratios from our ratio is calculated? Am I textbook's chapter 3. Using cell referencing, calculate these going to know for what three ratios for the three most recent years of information years? Was it calculated you have. Place these ratio's names and calculations in a correctly? space to the right of the Income Statement, with applicable titles, formatting and column headers. Again to the right of these ratio calculations, for each ratio, I will manually change a add a brief summary of the performance over the years and ratio value...your "result" what it may indicate about the company (if anything). should change accordingly... The Assignment 2 Company Income Statement For the Years 2016 to 2019 30-Jun-19 30-Jun-18 Revenue 11667.8 10938.5 Cost of Revenue, Total 6628.7 6220.7 Gross Profit 5039.1 4717.8 Selling/General/Admin. Expenses, Total 2637 2496.9 Depreciation/Amortization 211.6 206.9 Unusual Expense (Income) -29.1 -1.4 Operating Income 2219.6 2015.4 Gain (Loss) on Sale of Assets 13.9 0 Income Before Tax 2233.5 2015.4 Income After Tax 1493.4 1376.5 30-Jun-17 10226.4 5842 4384.4 2370.3 199 0 1815.1 0 1815.1 1242.6 30-Jun-16 9442 5380.2 4061.8 2200.4 193.9 42.7 1624.8 2.9 1627.7 1122.2 The Assignment 2 Company Balance Sheet For the Years Ending June 30 2016 to 2019 30-Jun-19 30-Jun-18 Cash & Equivalents 3191.1 1639.3 Short Term Investments 23.5 26.6 Total Receivables, Net 1742.8 1546.9 Other Current Assets, Total 34543 25596.4 Total Current Assets 39500.4 28809.2 Property/Plant/Equipment, Total - Gross 1840.8 1776.4 Accumulated Depreciation, Total -1155.8 -1103.7 Long-Term Note Receivable 27.1 32.2 Goodwill, Net 1682 1793.5 Intangibles, Net 534.2 503.2 Long Term Investments 7.8 28.9 Other Long Term Assets, Total 1233.5 1270.8 Total Assets 43670 33110.5 30-Jun-17 1584 2032.2 1498.8 22378 27493 1718.7 -1051.6 155.4 1883.5 491 54.1 1315.7 32059.8 30-Jun-16 1699.1 28 1595.3 22892.1 26214.5 2040.7 -1312.1 138.7 3039.2 643.2 314 1189.9 32268.1 Accounts Payable Accrued Expenses Notes Payable/Short Term Debt Other Current liabilities, Total Total Current Liabilities Total Debt Deferred Income Tax Other Liabilities, Total Total Liabilities Total Equity Total Liabilities & Shareholders' Equity 152.3 1863.5 0 33831.6 35847.4 2007.7 251.1 1082.2 39188.4 4481.6 43670 194.5 1786.5 0 25132.7 27113.7 9.2 172.1 1007 28302 4808.5 33110.5 152.1 1793.9 2173 20048.6 24167.6 2184.5 215.9 994.6 25389.6 6670.2 32059.8 156.5 1809.6 0 22766.7 24732.8 14.7 234.4 1096.3 26078.2 6189.9 32268.1 Total Common Shares Outstanding 455.7 466.4 480.2 482.6 Task What I'm looking for Copy the Income Statement and paste it into a new Use of Excel formatting, worksheet. Reformat the data so that it is more readable, add cell referencing anywhere any titles required, and insert formulas in place of the there'd be a calculation numbers where possible (ignoring any Income tax formulas--- within the statement. leave any tax amounts as numbers). Copy the Balance Sheet and paste it into an area below the Income Statement. Reformat the data so that it is more readable, add any titles required, and insert formulas in place of the numbers where possible (leave any Retained Earnings (or Deficit) amounts in the Equity section as numbers). Use of Excel formatting, cell referencing anywhere there'd be a calculation within the statement. On a new worksheet, using the years of information you have, Using "time-effective" create a common-size income statement. Link all the cell referencing to have formulas to the income statement worksheet, and ensure created all the formulas. formatting and titles are appropriate. Appropriate titles/formatting. On the original income statement and balance sheet Am I going to know what worksheet, choose any three financial ratios from our ratio is calculated? Am I textbook's chapter 3. Using cell referencing, calculate these going to know for what three ratios for the three most recent years of information years? Was it calculated you have. Place these ratio's names and calculations in a correctly? space to the right of the Income Statement, with applicable titles, formatting and column headers. Again to the right of these ratio calculations, for each ratio, I will manually change a add a brief summary of the performance over the years and ratio value...your "result" what it may indicate about the company (if anything). should change accordingly