what is some alternative Solutions to this financial statements and what is some analysis of the alternative solutions ?
what is the anaylsis of these two companies financial statement ? and is there any alternatives to increase revenue if we forecast it the next couple of years ?
X fx ding 129415 Spring T-Mobile Combined Short Term felven, ord y Radio Current P resse Current L Quick Ratio O ssets - Inventory Ouren s Cash Rutie Casa t bilis MC to Toso Ass Detto (Total To Equity Total Assets Debt Ratio Tot o uity Equity Total Assets/Total fouilty Long Tomatolog m ong m uity) Tres med interest Cash coverage R e preciation interest Asset or over alle Inventory move GOGS t ory Bay l ory day or Tumover Tube 5,195.000 Profit n etcome Combined Poster ome Formulas Data Review View Insert x Page Layout Arial 11 - A- A 9. General Wrap Text Merge & Center fom BI L A $ % ) . Conditional Format Formatting as Table Collinsert Styles Delete Current Current A Current U Ouick Resort Anes-Invertory Ourrent Cash Casuan MVC to Total Asses /Tot Assets 0 Total D o ll - Total outy Assets De Equity Ratio Total de total equity Equity Tow Asta Total Equity Long Tertio longi n g larm i Times wedi EBIT interest Cash coverage l et ty) Inventory Days ver t ory very - 365 daystory Tumover umover cable R 24 50 ROES Asset Peta r e per EPS Petar s Coed Pre et Combined - Post Merger on and press ENTER or choose Past Combined - Pro Merger Combined - Post Merger Home Insert Page Layout Formulas Data Review View All 11 A A - Do wnw Test Merge Center Custom $ % P .. : Conditional Format Formatting Table : ) * Co Styles n sert Diet Format x x Short Term S ancy, or Liquidity Ratio Quick Ratio n en Aset - Inventory Our T Gash coverage EN depreci e worry umover O Days inventory ory days/vertory T 38 BREAST and Assets Tume de MATSIVO Free Tum Seeds Total seu valsts Encome Toy Combined Is Pro Merger Combined IS - Post Marger Combined BS - Pre Merger Combined BS - Post Merger Finance Merger Project (T-Mobile and Sprint) - Pre and Post Morgendax (1) (1) Insert Review View Page Layout Formulas Data Ariel 11 . A- A+ BIHA Wrap Tent Merge Center Condition for XVFX 365 i ntory Tumove Tume Seveda Tamo Saca FA Fixed At Tun Sated Ant TA TOSTA IDIP og er HOES Caming SRPSINS menos Proses Mine bokmalu per Home Murat h e TE. . . GI. Combined is. Peat Mere Combined Is Pro Merger Combined - Pe Merger Combined . Post Merger + L ates Ouchten Clash Ro sharren Liebli umutire Total Astol Bouty Persh Price Earing ell Shand Price per EPS a re le of 136 x fx 3/31/16 Combined 12/31/16 12/31/16 2 Period Ending 3 Current Assets # Cash And Cafe $ Short Term investments 6 et Receives 2541.000.00 5.500,000.00 8,141.000.00 8 Omer Dumont Assets 9 Total Current Asset 1,099,000.00 1.173,000.00 1.920,000.00 6,833,000.00 3.86800000 1.111,000.00 3.740,000.00 14,217,000.00 4,885,000.00 2.284,000.00 5.880,000.00 21,050,000.00 11 Long Term investments 12 Property Pant and Equipment 20,297,000.00 6,575.000.00 44 542,000.00 984,000.00 20.043,000.00 1683.000.00 27 300 000 00 984.000.00 41,240,000.00 8.258,000.00 71,932 000 00 tablet 728.000.00 67400000 1402.00000 Delmed Long To Total Assets 55,891.000.00 Current Liabilities Acoounts Payable 22 Shorum Long Tem Debt 23 Omer Current Labs Total Current 7,273,000.00 4,890,000.00 7,277.00000 354,000.00 1.301,000.00 9,022,000.00 14,550,000.00 5,044,000.00 1,391,000.00 20,985,000.00 11,963,000.00 Long Tem Det 29.268.000.00 21.832.000.00 9.247.000.00 28 Den Long T a gs 51.100.000 DO 13.2400000 21 513 000 10 Negative Good 31 Total Labs 59,192,000.00 47 65.000.00 106 847 000.00 33 Stockholders' Equity 34 Mise Stocks Options Womens 35 Redeemable Preferred Stock 35 Pod Stock 37 Common Stock 38 R ed Eames 39 Toyo 17.378.000.00) OOOO DO 510 000 00) 40,000.00 27.558,000.00) 41 Oy 38.646.000.00 86400 000.00 19,783.000 38.013,000.00 Combined Is Pro Merger Combined is - Post Merger Combined BS - Pre Merger Combined BS- Merye & Center. $. % ) Conditional Format Formatting as Table Cell Styles Insert Delete Format tier Sort & Sprint T-Mobile Combined 00000 0.22 7 0.045% 000.00 C0009 000.00 000.00 DEF Combined 12/3116 Short Term Solvency, or Liquidity Ratios Current Ratio Current Assets/Current Liabile 8,141 000.00 Quick Ra (Current Assets inventory Current Liabilities Cash Ratio CashCurrent abilities 4 965.000 DO NWC to Total Assets NWC/Total Assets 2.214 000 00 Long Term Solvency, or financial leverage ratios 21,050,000.00 Total Debt ratio (Tocal assets - Total Equity Tot Assets Date Equity RoTotaldobtotal equity 964,000.00 Equity multiplier Total Assets/Total Equity 41,240,000.00 Long Term deb b ong term blong term debtotal equity) Times Wrest earned to EBITrest 71,932,000.00 Cash coverage Ratio (EBIT.depreciation interest 281 000.00 000.00 1,000.00 000.00 3.99 0.60 0.15 4,000.00 28.10 24 50 14,550,000.00 Asset Management, or turnover alle Inventory turnover OOG Sinventory Days s in inventory 3 days/Inventory Turnover Receivables TumovarSales. Accounts Receivable Days sein Receivables 365 days/Receivabi Turnover Fixed Assets Turnover Sales/Net Fixed Assets NWC Turnover SalesNWC Fred Assets Turnover S /Net Fixed Assets Tousse Turnover Sales/Total Assets DSO 15.130.000.000 7,000.00 14,000.00 100000 2,000.00 37.99 5,195.000.00 65,000.00 100805 2,900.00 20.10 54.000.00 21 513.000.00 Profitabity Rates Gross Proft Marginales-COGS Sales Net Prof Margin Nat income ROANet Income Total Assets ROE Net Incom/Total Equity ROE (Net Income Sales Assets Assoul -2.53% -10.08% -10.05% Market Value Ratio 40,000 1.000.00 10.17) R Price Earnings Price pershare/EPS PER Price-Cam Rattarrings Growth Price Station Price per shareal per share Man to book to market value per share book value per share Toow's Rare Market value of Replacement cost of assen 38,019.000.00 ed BS - Pre Merger Combined BS Post Merger MacBook Air H36 x fx 8.62/H35 1231/16 123116 2 Period Ending Current Assets 4 Cash And Cash Equivalents 5 Short Term Investments 10,607,500.00 5,500,000.00 18, 107.500.00 Current Quick Cash R NWC to 3.866.000.00 # Operum 9 Total Current Assets 1.099,000.00 1,173,00000 1,920,000.00 14,799,500.00 3.740.000.00 14.217,000.00 4,965,000.00 2.24 000 00 580 00000 29,018,500.00 11 Long Term investments 12 Property Punt and Equipment 13 Good 98400000 20,94300000 1683 000 00 2739000000 10.148.500.00 8.575.000.00 Tots De Debt- Equity Long Te 054,000.00 31.091.500.00 8.258.000.00 71.832,000.00 Cashco 15 Acum ed Amon 16 Other Assets 17 Delen Long Term Ass Charges 720,000.00 674,000.00 1,402,000.00 65.091.000.00 1622854 DODO Inventory Days sal Dayssa 20 Cument Liais 21 Accounts Payable 22 Short Current Long Tam Debt 23 Other Ourens 24 Total Current 4,090,000.00 7.277 000 00 354 000.00 1,391,000.00 9,022,000.00 14,550,000.00 5.044,000.00 1,301.000.00 20.85 000.00 NWC Tur Fixed As Total Ass 26 Long Term Det 27 Other L es 28 Deferred Long Term Liabaty Charges 29 Martyrs 30 Negative Good 29.200,000.00 4.002.000.00 13 950,000.00 9,247 000 00 7,554,000.00 51.100.000.00 13.240.000.00 21,513,000.00 Gross Per Net Pro ROAN ROEN ROEN 106, 147,000.00 33 Stockholders' Equity 34 Msc Stocks Options Warrants 35 Recent Preferred Stock 35 Pro Stock Earnings 38 Rand Engs 19 Treasury 40 Capsule 41 Our Stockholder Equity 3.000.00) 27 563 000 00 1 00001 1.000.00 38.846.000.00 27.000.000.00 14.000 DO 66.400 000.00 38.000.00) 38.019,000.00 Market Tobin's Combined 15 - Pre Merger Combined 15 - Post Merger 65 891 000.00 144.066.000.00 Combined 05 - Pre Merger Combined BS - Post Merger X fx ding 129415 Spring T-Mobile Combined Short Term felven, ord y Radio Current P resse Current L Quick Ratio O ssets - Inventory Ouren s Cash Rutie Casa t bilis MC to Toso Ass Detto (Total To Equity Total Assets Debt Ratio Tot o uity Equity Total Assets/Total fouilty Long Tomatolog m ong m uity) Tres med interest Cash coverage R e preciation interest Asset or over alle Inventory move GOGS t ory Bay l ory day or Tumover Tube 5,195.000 Profit n etcome Combined Poster ome Formulas Data Review View Insert x Page Layout Arial 11 - A- A 9. General Wrap Text Merge & Center fom BI L A $ % ) . Conditional Format Formatting as Table Collinsert Styles Delete Current Current A Current U Ouick Resort Anes-Invertory Ourrent Cash Casuan MVC to Total Asses /Tot Assets 0 Total D o ll - Total outy Assets De Equity Ratio Total de total equity Equity Tow Asta Total Equity Long Tertio longi n g larm i Times wedi EBIT interest Cash coverage l et ty) Inventory Days ver t ory very - 365 daystory Tumover umover cable R 24 50 ROES Asset Peta r e per EPS Petar s Coed Pre et Combined - Post Merger on and press ENTER or choose Past Combined - Pro Merger Combined - Post Merger Home Insert Page Layout Formulas Data Review View All 11 A A - Do wnw Test Merge Center Custom $ % P .. : Conditional Format Formatting Table : ) * Co Styles n sert Diet Format x x Short Term S ancy, or Liquidity Ratio Quick Ratio n en Aset - Inventory Our T Gash coverage EN depreci e worry umover O Days inventory ory days/vertory T 38 BREAST and Assets Tume de MATSIVO Free Tum Seeds Total seu valsts Encome Toy Combined Is Pro Merger Combined IS - Post Marger Combined BS - Pre Merger Combined BS - Post Merger Finance Merger Project (T-Mobile and Sprint) - Pre and Post Morgendax (1) (1) Insert Review View Page Layout Formulas Data Ariel 11 . A- A+ BIHA Wrap Tent Merge Center Condition for XVFX 365 i ntory Tumove Tume Seveda Tamo Saca FA Fixed At Tun Sated Ant TA TOSTA IDIP og er HOES Caming SRPSINS menos Proses Mine bokmalu per Home Murat h e TE. . . GI. Combined is. Peat Mere Combined Is Pro Merger Combined - Pe Merger Combined . Post Merger + L ates Ouchten Clash Ro sharren Liebli umutire Total Astol Bouty Persh Price Earing ell Shand Price per EPS a re le of 136 x fx 3/31/16 Combined 12/31/16 12/31/16 2 Period Ending 3 Current Assets # Cash And Cafe $ Short Term investments 6 et Receives 2541.000.00 5.500,000.00 8,141.000.00 8 Omer Dumont Assets 9 Total Current Asset 1,099,000.00 1.173,000.00 1.920,000.00 6,833,000.00 3.86800000 1.111,000.00 3.740,000.00 14,217,000.00 4,885,000.00 2.284,000.00 5.880,000.00 21,050,000.00 11 Long Term investments 12 Property Pant and Equipment 20,297,000.00 6,575.000.00 44 542,000.00 984,000.00 20.043,000.00 1683.000.00 27 300 000 00 984.000.00 41,240,000.00 8.258,000.00 71,932 000 00 tablet 728.000.00 67400000 1402.00000 Delmed Long To Total Assets 55,891.000.00 Current Liabilities Acoounts Payable 22 Shorum Long Tem Debt 23 Omer Current Labs Total Current 7,273,000.00 4,890,000.00 7,277.00000 354,000.00 1.301,000.00 9,022,000.00 14,550,000.00 5,044,000.00 1,391,000.00 20,985,000.00 11,963,000.00 Long Tem Det 29.268.000.00 21.832.000.00 9.247.000.00 28 Den Long T a gs 51.100.000 DO 13.2400000 21 513 000 10 Negative Good 31 Total Labs 59,192,000.00 47 65.000.00 106 847 000.00 33 Stockholders' Equity 34 Mise Stocks Options Womens 35 Redeemable Preferred Stock 35 Pod Stock 37 Common Stock 38 R ed Eames 39 Toyo 17.378.000.00) OOOO DO 510 000 00) 40,000.00 27.558,000.00) 41 Oy 38.646.000.00 86400 000.00 19,783.000 38.013,000.00 Combined Is Pro Merger Combined is - Post Merger Combined BS - Pre Merger Combined BS- Merye & Center. $. % ) Conditional Format Formatting as Table Cell Styles Insert Delete Format tier Sort & Sprint T-Mobile Combined 00000 0.22 7 0.045% 000.00 C0009 000.00 000.00 DEF Combined 12/3116 Short Term Solvency, or Liquidity Ratios Current Ratio Current Assets/Current Liabile 8,141 000.00 Quick Ra (Current Assets inventory Current Liabilities Cash Ratio CashCurrent abilities 4 965.000 DO NWC to Total Assets NWC/Total Assets 2.214 000 00 Long Term Solvency, or financial leverage ratios 21,050,000.00 Total Debt ratio (Tocal assets - Total Equity Tot Assets Date Equity RoTotaldobtotal equity 964,000.00 Equity multiplier Total Assets/Total Equity 41,240,000.00 Long Term deb b ong term blong term debtotal equity) Times Wrest earned to EBITrest 71,932,000.00 Cash coverage Ratio (EBIT.depreciation interest 281 000.00 000.00 1,000.00 000.00 3.99 0.60 0.15 4,000.00 28.10 24 50 14,550,000.00 Asset Management, or turnover alle Inventory turnover OOG Sinventory Days s in inventory 3 days/Inventory Turnover Receivables TumovarSales. Accounts Receivable Days sein Receivables 365 days/Receivabi Turnover Fixed Assets Turnover Sales/Net Fixed Assets NWC Turnover SalesNWC Fred Assets Turnover S /Net Fixed Assets Tousse Turnover Sales/Total Assets DSO 15.130.000.000 7,000.00 14,000.00 100000 2,000.00 37.99 5,195.000.00 65,000.00 100805 2,900.00 20.10 54.000.00 21 513.000.00 Profitabity Rates Gross Proft Marginales-COGS Sales Net Prof Margin Nat income ROANet Income Total Assets ROE Net Incom/Total Equity ROE (Net Income Sales Assets Assoul -2.53% -10.08% -10.05% Market Value Ratio 40,000 1.000.00 10.17) R Price Earnings Price pershare/EPS PER Price-Cam Rattarrings Growth Price Station Price per shareal per share Man to book to market value per share book value per share Toow's Rare Market value of Replacement cost of assen 38,019.000.00 ed BS - Pre Merger Combined BS Post Merger MacBook Air H36 x fx 8.62/H35 1231/16 123116 2 Period Ending Current Assets 4 Cash And Cash Equivalents 5 Short Term Investments 10,607,500.00 5,500,000.00 18, 107.500.00 Current Quick Cash R NWC to 3.866.000.00 # Operum 9 Total Current Assets 1.099,000.00 1,173,00000 1,920,000.00 14,799,500.00 3.740.000.00 14.217,000.00 4,965,000.00 2.24 000 00 580 00000 29,018,500.00 11 Long Term investments 12 Property Punt and Equipment 13 Good 98400000 20,94300000 1683 000 00 2739000000 10.148.500.00 8.575.000.00 Tots De Debt- Equity Long Te 054,000.00 31.091.500.00 8.258.000.00 71.832,000.00 Cashco 15 Acum ed Amon 16 Other Assets 17 Delen Long Term Ass Charges 720,000.00 674,000.00 1,402,000.00 65.091.000.00 1622854 DODO Inventory Days sal Dayssa 20 Cument Liais 21 Accounts Payable 22 Short Current Long Tam Debt 23 Other Ourens 24 Total Current 4,090,000.00 7.277 000 00 354 000.00 1,391,000.00 9,022,000.00 14,550,000.00 5.044,000.00 1,301.000.00 20.85 000.00 NWC Tur Fixed As Total Ass 26 Long Term Det 27 Other L es 28 Deferred Long Term Liabaty Charges 29 Martyrs 30 Negative Good 29.200,000.00 4.002.000.00 13 950,000.00 9,247 000 00 7,554,000.00 51.100.000.00 13.240.000.00 21,513,000.00 Gross Per Net Pro ROAN ROEN ROEN 106, 147,000.00 33 Stockholders' Equity 34 Msc Stocks Options Warrants 35 Recent Preferred Stock 35 Pro Stock Earnings 38 Rand Engs 19 Treasury 40 Capsule 41 Our Stockholder Equity 3.000.00) 27 563 000 00 1 00001 1.000.00 38.846.000.00 27.000.000.00 14.000 DO 66.400 000.00 38.000.00) 38.019,000.00 Market Tobin's Combined 15 - Pre Merger Combined 15 - Post Merger 65 891 000.00 144.066.000.00 Combined 05 - Pre Merger Combined BS - Post Merger
