Answered step by step
Verified Expert Solution
Link Copied!

Question

00
1 Approved Answer

The table below shows a number of items from the balance sheet and income statement of Trinity Acres. 1. Prepare a pivot table showing the

The table below shows a number of items from the balance sheet and income statement of Trinity Acres.

1. Prepare a pivot table showing the profit margin and the return on assets, by quarter. You should have one pivot table with the dates in the first column, profit margins in the second column and ROA in the third column.

2. Prepare a graph showing Profit margin and ROA by quarter.

Date

Sales Cost of Goods R&D Expense SG&A Expense Total Expenses Net Operating Income Net Nonoperating Income EBIT Interest Expense EBT Taxes Net Income Basic Shares Diluted Shares Cash and Cash Items Marketable Securities Accounts & Notes Receivable Other Current Assets Total Current Assets Property, Plant, and Equipment - Net Investments Goodwill Intangible Assets Other Long Term Assets Total Assets Accounts and Notes Payable Short Term Debt Total Current Liabilities Other Liabilities Total Liabilities Common Stock (billions of shares) Total Equity Total Liabilities and Equity
Dec-15 $ 8,440 $ (2,946) $ (1,052) $ (1,461) $ (5,459) $ 2,981 $ 161 $ 3,142 $ - $ 3,142 $ (599) $ 2,543 321.30 323.25 $ 13,630 $ 21,345 $ 5,002 $ - $ 41,562 $ 7,759 $ 523 $ 6,256 $ 1,044 $ 442 $ 57,851 $ 2,844 $ 3,465 $ 9,996 $ 1,579 $ 11,610 $ 0.32 $ 46,241 $ 57,851
Sep-15 $ 7,286 $ (2,552) $ (994) $ (1,193) $ (4,739) $ 2,547 $ 167 $ 2,714 $ - $ 2,714 $ (547) $ 2,167 318.62 322.38 $ 11,257 $ 22,123 $ 4,719 $ - $ 39,447 $ 5,506 $ 485 $ 6,099 $ 993 $ 406 $ 53,342 $ 3,389 $ 2,122 $ 8,530 $ 1,489 $ 10,052 $ 0.32 $ 43,290 $ 53,342
Jun-15 $ 6,820 $ (2,467) $ (898) $ (1,090) $ (4,455) $ 2,365 $ 69 $ 2,434 $ - $ 2,434 $ (594) $ 1,840 318.35 322.49 $ 10,713 $ 19,346 $ 3,617 $ - $ 35,161 $ 4,920 $ 377 $ 5,788 $ 904 $ 452 $ 48,045 $ 3,267 $ - $ 5,747 $ 1,654 $ 7,432 $ 0.32 $ 40,613 $ 48,045
Mar-15 $ 6,775 $ (2,452) $ (818) $ (1,017) $ (4,287) $ 2,488 $ 18 $ 2,506 $ - $ 2,506 $ (551) $ 1,955 317.90 322.61 $ 9,192 $ 17,322 $ 3,084 $ - $ 31,132 $ 4,773 $ 154 $ 5,122 $ 790 $ 454 $ 42,871 $ 329 $ - $ 2,922 $ 1,630 $ 4,588 $ 0.32 $ 38,283 $ 42,871
Dec-14 $ 6,674 $ (2,408) $ (736) $ (1,048) $ (4,193) $ 2,481 $ 63 $ 2,544 $ - $ 2,569 $ (595) $ 1,974 316.22 319.42 $ 10,198 $ 14,287 $ 3,202 $ - $ 29,167 $ 4,845 $ 129 $ 4,903 $ 775 $ 416 $ 40,497 $ 216 $ - $ 2,747 $ 1,703 $ 4,493 $ 0.32 $ 36,004 $ 40,497
Sep-14 $ 5,945 $ (2,226) $ (758) $ (887) $ (3,871) $ 2,074 $ - $ 2,074 $ (7) $ 2,067 $ (428) $ 1,639 316.50 319.75 $ 12,087 $ 9,907 $ 2,880 $ - $ 26,354 $ 4,917 $ 110 $ 4,849 $ 823 $ 415 $ 37,703 $ 193 $ - $ 2,322 $ 1,623 $ 3,981 $ 0.32 $ 33,722 $ 37,703
Jun-14 $ 5,523 $ (2,108) $ (708) $ (833) $ (3,649) $ 1,874 $ - $ 1,874 $ (18) $ 1,856 $ (372) $ 1,485 315.90 318.54 $ 11,911 $ 7,433 $ 2,848 $ - $ 23,835 $ 5,006 $ 94 $ 4,837 $ 856 $ 406 $ 35,159 $ 222 $ - $ 2,001 $ 1,531 $ 3,564 $ 0.32 $ 31,595 $ 35,159
Mar-14 $ 5,509 $ (2,102) $ (642) $ (882) $ (3,625) $ 1,884 $ 6 $ 1,890 $ - $ 1,890 $ (467) $ 1,423 315.25 317.22 $ 10,426 $ 7,359 $ 2,543 $ - $ 22,081 $ 5,122 $ 101 $ 4,830 $ 910 $ 416 $ 33,513 $ 196 $ - $ 2,184 $ 1,451 $ 3,665 $ 0.32 $ 29,848 $ 33,513
Dec-13 $ 5,701 $ (2,190) $ (733) $ (917) $ (3,841) $ 1,860 $ (1,025) $ 835 $ - $ 835 $ (453) $ 382 314.03 317.51 $ 8,657 $ 7,189 $ 2,642 $ 1,404 $ 20,178 $ 5,234 $ 85 $ 4,840 $ 997 $ 434 $ 31,768 $ 178 $ - $ 2,302 $ 1,184 $ 3,529 $ 0.32 $ 28,239 $ 31,768
Sep-13 $ 5,541 $ (2,173) $ (705) $ (1,016) $ (3,894) $ 1,648 $ 21 $ 1,669 $ - $ 1,669 $ (379) $ 1,290 314.00 317.00 $ 8,370 $ 6,042 $ 2,541 $ 897 $ 17,963 $ 5,213 $ 1,101 $ 4,822 $ 1,048 $ 456 $ 30,807 $ 241 $ - $ 2,224 $ 1,057 $ 3,332 $ 0.32 $ 27,475 $ 30,807
Jun-13 $ 5,367 $ (2,148) $ (682) $ (959) $ (3,789) $ 1,578 $ 58 $ 1,636 $ - $ 1,636 $ (389) $ 1,247 313.82 393.77 $ 7,364 $ 5,370 $ 2,642 $ 847 $ 16,317 $ 5,138 $ 1,068 $ 4,854 $ 1,139 $ 445 $ 29,180 $ 439 $ - $ 2,346 $ 890 $ 3,267 $ 0.31 $ 25,913 $ 29,180
Mar-13 $ 5,186 $ (2,111) $ (673) $ (856) $ (3,640) $ 1,546 $ 167 $ 1,714 $ - $ 1,714 $ (406) $ 1,307 313.45 317.25 $ 6,520 $ 5,615 $ 2,561 $ 698 $ 15,465 $ 4,742 $ 1,057 $ 4,791 $ 1,204 $ 190 $ 27,605 $ 358 $ - $ 2,460 $ 775 $ 3,267 $ 0.31 $ 24,338 $ 27,605
Dec-12 $ 4,827 $ (1,956) $ (631) $ (799) $ (3,386) $ 1,441 $ 167 $ 1,608 $ - $ 1,608 $ (402) $ 1,206 310.81 317.01 $ 6,082 $ 8,137 $ 2,308 $ 694 $ 17,289 $ 4,039 $ 1,060 $ 2,299 $ 447 $ 169 $ 25,336 $ 282 $ - $ 2,036 $ 580 $ 2,646 $ 0.31 $ 22,690 $ 25,336
Sep-12 $ 4,231 $ (1,663) $ (549) $ (702) $ (2,914) $ 1,318 $ 154 $ 1,472 $ - $ 1,472 $ (402) $ 1,070 311.84 219.79 $ 5,106 $ 7,981 $ 1,888 $ 671 $ 15,734 $ 3,589 $ 1,048 $ 2,277 $ 485 $ 170 $ 23,341 $ 232 $ - $ 1,783 $ 498 $ 2,304 $ 0.31 $ 21,037 $ 23,341
Jun-12 $ 3,872 $ (1,560) $ (532) $ (675) $ (2,767) $ 1,105 $ 137 $ 1,242 $ - $ 1,242 $ (317) $ 925 310.44 316.25 $ 4,494 $ 8,010 $ 1,649 $ 627 $ 14,858 $ 3,219 $ 1,039 $ 1,723 $ 340 $ 147 $ 21,424 $ 136 $ - $ 1,319 $ 423 $ 1,764 $ 0.31 $ 19,660 $ 21,424
Mar-12 $ 3,664 $ (1,470) $ (408) $ (564) $ (2,443) $ 1,221 $ 131 $ 1,352 $ - $ 1,352 $ (350) $ 1,002 310.43 396.68 $ 4,081 $ 7,855 $ 1,477 $ 617 $ 14,081 $ 2,827 $ 1,031 $ 1,621 $ 327 $ 130 $ 20,015 $ 182 $ - $ 1,254 $ 344 $ 1,638 $ 0.31 $ 18,377 $ 20,015
Dec-11 $ 3,206 $ (1,283) $ (387) $ (475) $ (2,145) $ 1,061 $ 124 $ 1,185 $ - $ 1,185 $ (154) $ 1,031 301.14 309.61 $ 3,545 $ 7,699 $ 1,322 $ 444 $ 13,040 $ 2,395 $ 1,032 $ 1,545 $ 347 $ 114 $ 18,473 $ 211 $ - $ 1,305 $ 69 $ 1,434 $ 0.31 $ 17,040 $ 18,473
Sep-11 $ 2,690 $ (1,049) $ (313) $ (397) $ (1,758) $ 931 $ 108 $ 1,040 $ - $ 1,040 $ (306) $ 733 303.40 310.57 $ 3,038 $ 7,390 $ 1,031 $ 347 $ 11,858 $ 2,174 $ 1,029 $ 337 $ 177 $ 68 $ 15,693 $ 207 $ - $ 1,216 $ 63 $ 1,296 $ 0.30 $ 14,397 $ 15,693
Jun-11 $ 2,456 $ (989) $ (283) $ (369) $ (1,641) $ 815 $ 161 $ 976 $ - $ 976 $ (255) $ 721 301.41 310.04 $ 4,016 $ 5,806 $ 885 $ 296 $ 11,058 $ 1,800 $ 1,019 $ 319 $ 147 $ 20 $ 14,396 $ 179 $ - $ 977 $ 46 $ 1,039 $ 0.30 $ 13,357 $ 14,396
Mar-11 $ 2,254 $ (904) $ (247) $ (360) $ (1,511) $ 743 $ 68 $ 811 $ - $ 811 $ (218) $ 592 293.90 304.12 $ 2,935 $ 5,494 $ 844 $ 256 $ 9,556 $ 1,210 $ - $ 319 $ 161 $ 50 $ 11,295 $ 146 $ - $ 980 $ 54 $ 1,052 $ 0.30 $ 10,243 $ 11,295

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Finance questions

Question

Describe the factors influencing of performance appraisal.

Answered: 1 week ago