Econ 3A - FAP #3 - Formulas

Econ 3A - FAP #3 - Formulas - =F22/D22 Goodwill and other...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Bert Mouler March 11, 2009 I(b) I(b) I(a) I(a) 2008 % to total 2007 % to total Chan ge % change INCOME STATEMENT Net sales 32479 =B7/B7 24006 =D7/D7 =B7- D7 =F7/D7 Cost of sales 21334 =B8/B7 15852 =D8/D7 =B8- D8 =F8/D8 Gross margin 11145 =B9/B7 8154 =D9/D7 =B9- D9 =F9/D9 Operating expenses: Research and development 1109 =B11/B7 782 =D11/D7 =B11- D11 =F11/D11 Selling, general, and administrative 3761 =B12/B7 2963 =D12/D7 =B12 -D12 =F12/D12 Total 4870 =B13/B7 3745 =D13/D7 =B13 -D13 =F13/D13 Operating income 6275 =B14/B7 4409 =D14/D7 =B14- D14 =F14/D14 Other income and expense 620 =B15/B7 599 =D15/D7 =B15 -D15 =F15/D15 Income before taxes 6895 =B16/B7 5008 =D16/D7 =B16 -D16 =F16/D16 Income taxes 2061 =B17/B7 1512 =D17/D7 =B17- D17 =F17/D17 Net income 4834 =B18/B7 3496 =D18/D7 =B18 -D18 =F18/D18 BALANCE SHEET Current assets 34690 =B21/B24 21956 =D21/D24 =B21 -D21 =F21/D21
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Property, plant and equipment, net 2455 =B22/B24 1832 =D22/D24 =B22 -D22
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: =F22/D22 Goodwill and other assets 2427 =B23/B24 1559 =D23/D24 =B23-D23 =F23/D23 Total assets 39572 =B24/B24 25347 =D24/D24 =B24-D24 =F24/D24 Liabilities and shareholders' equity Current liabilities 14092 =B27/B31 9280 =D27/D31 =B27-D27 =F27/D27 Non-current liabilities 4450 =B28/B31 1535 =D28/D31 =B28-D28 =F28/D28 Total liabilities 18542 =B29/B31 10815 =D29/D31 =B29-D29 =F29/D29 Shareholders' equity 21030 =B30/B31 14532 =D30/D31 =B30-D30 =F30/D30 Total liabilities and shareholders' equity 39572 =B31/B31 25347 =D31/D31 =B31-D31 =F31/D31 RATIOS I(c) 2008 I(c) 2007 Profit margin ratio =C18 =E18 Asset turnover =B7/B24 =D7/D24 ROA =B18/B24 =D18/D24 ROCE =(B18-0)/B30 =(D18-0)/D30 Bert Mouler March 11, 2009...
View Full Document

This note was uploaded on 03/15/2009 for the course ECON 3A taught by Professor Loster during the Spring '07 term at UCSB.

Page1 / 3

Econ 3A - FAP #3 - Formulas - =F22/D22 Goodwill and other...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online