can you fill out the second image based on the first a M3 PSaved to my Mac...AutoSaveFFPage Layout FormulasDataReviewView O Tell memeInsertDrawX vfxKNQRT.BEGHAUBERCRUMIMIE & FRITCH CO.CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOMETrend AnalysisCommon-Size Analysis(In millions, except share and per share amounts)Fiscal Years Ended December 31,2020-20212019-202020212020$ Change(1,655)(708)2019$ Change% Change% Change(Percent of Net Sales)20212020Net sales5,7504,4406,095$1,31029.50%-27.15%100.00%100.00%-18.44%66.78%70.54%Cost of Goods Sold3,8403,1323,84070822.61%1,9101,3082,25546.02%(947)-42.00%33.22%29.46%GROSS PROFIT602Stores and Distribution Expense1,1507771,03537348.01%(258)-24.93%20.00%17.50%7.50%0.50%3.96%Selling, General and Administrative Expense46033357512738.14%(242)-42.09%8.00%Other Operating Expense (Income), Net22(13)-37.14%0.21%1235(10)-45.45%(434)63.64%-75.00%OPERATING INCOME288176610112-71.15%5.01%(1)(4)(2)(2)100.00%-0.02%-0.09%Interest Income (Expense)3OPERATING INCOME BEFORE TAXES28717260811566.86%(436)-71.71%4.99%3.87%Income Tax Expense115230(152)-66.09%2.00%1.76%783747.44%NET INCOME$17224943787882.98%(284)-75.13%2.99%2.12%EARNINGS PER SHARE1.981.074.203Calculate the following for:20212020Formulas/Links:4Gross Profit Margin (percentage,Net Profit Margin (percentage)=E13/E1152633.22%29.46%=C13/C112.99%2.12%=C21/C11=E21/E112728Select the possible explanations for the change in the Gross Profit Margin from 2020 to 2021:293031323334Sales prices increased and unit costs of inventory decreasedSales prices decreased and unit costs of inventory increased3536Sales quantity increased and goods sold decreasedSales quantity decreased and goods sold increasedTwo of more of these are possible explanations3738InstructionsA Income StatementsA Balance Sheets+ReadySchedul...022.docxDOCXDOCXScreen ShotSolivioSamantha_OEnglish Quiz2021-02...1.55 PMTranscript.pdfМ13А1 Long-Term DebtToolsDataWindowHelpInsertFormatFileEdit ViewExcelM3 P -...AutoSave O OFFViewO Tell meDataReviewDrawPage LayoutFormulasmeInsertX v fxKM.FGHDBACONSOUDATED BALANCE SHEETSCommon-Size AnalysisTrend AnalysisDecember 31,(In millions, except par value amounts)20212020202120202020-2021ASSETS$ Change% Change(Percent of Total Assets)CURRENT ASSETS:600333Cash and Equivalents2344Marketable Securities230444Receivables690888InventoriesOther Current Assets575444TOTAL CURRENT ASSETSPROPERTY AND EQUIPMENT, NET2,8753,220OTHER ASSETS2,7202,511TOTAL ASSETS5,5955,731LIABILITIES AND STOCKHOLDERS' EQUITYCURRENT UABILUTIES:Accounts Payable2$805888Other Liabilities and Accrued ExpensesIncome Taxes Payable2303333511TOTAL CURRENT UABILITIESNONCURRENT UABILITIES:Long-Term Debt2,3001,840Other Liabilities115444TOTAL NONCURRENT UABIUTIESSTOCKHÖLDERS' EQUITY:Class A Common Stock, $0.01 par value: 150,000shares authorized and 103,300 shares issued10.00%Additional Paid-In Capital503645Retained Earnings2,438•2,300Accumulated Other Comprehensive Income (Loss)3(6)Treasury Stock, at Average Cost-17,662 and16,054 at December 31, 2021 and December 31, 2020,respectively(835)(725)TOTAL STOCKHOLDERS' EQUITYTOTAL UABIUTIES AND STOCKHOLDERS' EQUITYCalculate the following for:20212020Formulas/unks:Current RatioWorking Capital in thousands)Debt Ratio (as a percent)3.n/an/an/an/an/an/aInstructionsA Income StatementsA Balance SheetsReadySchedul...022.docxSolivioTranscript.pdf

Current Ratio=Current AssetsCurrent LiabilitiesWorking Capital=Current Assets-Current…

CONSOUDATED BALANCE SHEETS Common-SIz Trend Analysis December 31, (In millions, except par value amounts) ASSETS 2021 2020 2020-2021 2021 2020 S Change % Change (Percent of Total Assets) CURRENT ASSETS: 600 333 Cash and Equivalents 23 44 Marketable Securities 230 444 Receivables 690 888 Inventories Other Current Assets 575 444 TOTAL CURRENT ASSETS PROPERTY AND EQUIPMENT, NET 2,875 3,220 OTHER ASSETS 2,720 2,511 TOTAL ASSETS 5,595 5,731 LIABIITIES AND STOCKHOLDERS' EQUITY CURRENT IABIUTIES: Accounts Payable Other Liabilities and Accrued Expenses 805 888 230 333 Income Taxes Payable TOTAL CURRENT UABIUTIES 35 11 NONCURRENT LUABILITIES: Long-Term Debt 2,300 1,840 Other Liabilities 115 444 TOTAL NONCURRENT IABIITIES STOCKHOLDERS' EQUITY: Class A Common Stock, $0.01 par value: 150,000 shares authorized and 103,300 shares issued 0.00% Additional Paid-in Capital 503 645 Retained Earnings 2,438 2,300 Accumulated Other Comprehensive Income (Loss) 3. (6) Treasury Stock, at Average Cost-17,662 and 16,054 at December 31, 2021 and December 31, 2020, respectively (835) (725) TOTAL STOCKHOLDERS' EQUITY TOTAL UABILITIES AND STOCKHOLDERS' EQUITY Calculate the following for: 2021 2020 Formulas/Unks: Current Ratio Working Capital in thousands) Debt Ratio (as a percent) r/a r/a n/a Va /a %24

4th Edition

ISBN:9781337690881

Author:Jay Rich, Jeff Jones

Publisher:Jay Rich, Jeff Jones

Chapter10: Stockholder's Equity

Section: Chapter Questions

Problem 93.2C