trim purt tarnog! 30 Data from Part 1 of the project 31 You are not required to copy your Part 1 data into the spaces below, but you 32 may find it easier to enter formulas into the blue spaces above if you do. 33 Financial statement data for: 2021 2022 34 35 Cash And Equivalents 36 Accounts Receivable 37 Inventory 38 Total Current Assets 39 Net Property, Plant \& Equipment 40 Total Assets 41 Total Current Liabilities 42 Long-Term Debt 43 Total Liabilities 44 Total Equity 45 Total Liabilities And Equity 46 47 Total Revenue 48 Cost Of Goods Sold 49 Operating Income 50 Net Income 51 Payout Ratio \% 52 53 Share Price 54 Shares Out. \begin{tabular}{|l|l|} \hline \multicolumn{2}{|c|}{2021} \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline 6 & Financial statement data for: & 2021 & 2022 \\ \hline \multicolumn{4}{|l|}{7} \\ \hline 8 & Cash And Equivalents & 7116 & 2773 \\ \hline 9 & Accounts Receivable & 3568 & 5610 \\ \hline 10 & Inventory & 3228 & 6341 \\ \hline 11 & Total Current Assets & . 20075 & 20724 \\ \hline 12 & Net Property, Plant \& Equipment & 5072 & 5799 \\ \hline 13 & Total Assets & 41240 & 49014 \\ \hline 14 & Total Current Liabilities & 11951 & 11866 \\ \hline 15 & Long-Term Debt & 13701 & 13537 \\ \hline 16 & Total Liabilities & 31290 & 31001 \\ \hline 17 & Total Equity & 9950 & 18013 \\ \hline 18 & Total Liabilities And Equity & 41240 & 49014 \\ \hline \multicolumn{4}{|l|}{19} \\ \hline 20 & Total Revenue & 33566 & 44200 \\ \hline 21 & Cost Of Goods Sold & 14262 & 18635 \\ \hline 22 & Operating Income & 9789 & 15860 \\ \hline 23 & Net Income & 9043 & 12936 \\ \hline 24 & Payout Ratio \% & 0.332632 & 0.248299 \\ \hline 25 & & & 4 \\ \hline 26 & Share Price & 138.48 & 112.5 \\ \hline 27 & Shares Out. & 1119.6 & 1121 \\ \hline \end{tabular} trim purt tarnog! 30 Data from Part 1 of the project 31 You are not required to copy your Part 1 data into the spaces below, but you 32 may find it easier to enter formulas into the blue spaces above if you do. 33 Financial statement data for: 2021 2022 34 35 Cash And Equivalents 36 Accounts Receivable 37 Inventory 38 Total Current Assets 39 Net Property, Plant \& Equipment 40 Total Assets 41 Total Current Liabilities 42 Long-Term Debt 43 Total Liabilities 44 Total Equity 45 Total Liabilities And Equity 46 47 Total Revenue 48 Cost Of Goods Sold 49 Operating Income 50 Net Income 51 Payout Ratio \% 52 53 Share Price 54 Shares Out. \begin{tabular}{|l|l|} \hline \multicolumn{2}{|c|}{2021} \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline 6 & Financial statement data for: & 2021 & 2022 \\ \hline \multicolumn{4}{|l|}{7} \\ \hline 8 & Cash And Equivalents & 7116 & 2773 \\ \hline 9 & Accounts Receivable & 3568 & 5610 \\ \hline 10 & Inventory & 3228 & 6341 \\ \hline 11 & Total Current Assets & . 20075 & 20724 \\ \hline 12 & Net Property, Plant \& Equipment & 5072 & 5799 \\ \hline 13 & Total Assets & 41240 & 49014 \\ \hline 14 & Total Current Liabilities & 11951 & 11866 \\ \hline 15 & Long-Term Debt & 13701 & 13537 \\ \hline 16 & Total Liabilities & 31290 & 31001 \\ \hline 17 & Total Equity & 9950 & 18013 \\ \hline 18 & Total Liabilities And Equity & 41240 & 49014 \\ \hline \multicolumn{4}{|l|}{19} \\ \hline 20 & Total Revenue & 33566 & 44200 \\ \hline 21 & Cost Of Goods Sold & 14262 & 18635 \\ \hline 22 & Operating Income & 9789 & 15860 \\ \hline 23 & Net Income & 9043 & 12936 \\ \hline 24 & Payout Ratio \% & 0.332632 & 0.248299 \\ \hline 25 & & & 4 \\ \hline 26 & Share Price & 138.48 & 112.5 \\ \hline 27 & Shares Out. & 1119.6 & 1121 \\ \hline \end{tabular}