Horizontal Analysis Example in Excel.xls - Company ABC Inc Balance Sheet As of Assets Current Assets Cash And Cash Equivalents Short Term Investments

Horizontal Analysis Example in Excel.xls - Company ABC Inc...

This preview shows page 1 - 3 out of 4 pages.

Company ABC, Inc, Balance Sheet As of 12/31/2013 12/31/2012 12/31/2011 12/31/2010 Assets Current Assets Cash And Cash Equivalents 1,587,000 1,670,000 906,000 1,156,000 Short Term Investments 61,000 49,000 52,000 64,000 Net Receivables 2,027,000 1,899,000 1,821,000 1,858,000 Inventory 2,634,000 2,486,000 2,502,000 2,119,000 Other Current Assets 271,000 277,000 350,000 250,000 Total Current Assets 6,580,000 6,381,000 5,631,000 5,447,000 Property Plant and Equipment 486,000 528,000 484,000 508,000 Long Term Investments 120,000 113,000 99,000 101,000 Goodwill 1,204,000 1,281,000 1,553,000 1,539,000 Total Assets 8,390,000 8,303,000 7,767,000 7,595,000 Liabilities Current Liabilities Accounts Payable 1,825,000 1,790,000 1,887,000 1,694,000 Short/Current Long Term Debt 1,347,000 1,505,000 1,291,000 1,621,000 Other Current Liabilities 1,265,000 1,033,000 1,017,000 1,310,000 Total Current Liabilities 4,437,000 4,328,000 4,195,000 4,625,000 Long Term Debt 653,000 1,207,000 991,000 1,342,000 Total Liabilities 5,090,000 5,535,000 5,186,000 5,967,000 Stockholders' Equity Common Stock 209,000 209,000 209,000 931,000 Retained Earnings 2,761,000 1,905,000 1,577,000 535,000 Treasury Stock 321,000 641,000 791,000 159,000 Capital Surplus 9,000 13,000 4,000 3,000 Total Stockholder Equity 3,300,000 2,768,000 2,581,000 1,628,000 Total Liabilities and Equity 8,390,000 8,303,000 7,767,000 7,595,000
Image of page 1
Company ABC, Inc, Balance Sheet As of 12/31/2013 12/31/2012 12/31/2011 12/31/2010 Assets Current Assets Cash And Cash Equivalents 137.28% 144.46% 78.37% 100.00% Short Term Investments 95.31% 76.56% 81.25% 100.00% Net Receivables 109.10% 102.21% 98.01% 100.00% Inventory 124.30% 117.32% 118.07% 100.00% Other Current Assets 108.40% 110.80% 140.00% 100.00% Total Current Assets 120.80% 117.15% 103.38% 100.00%
Image of page 2
Image of page 3

You've reached the end of your free preview.

Want to read all 4 pages?

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors