2021
.DOCX
Yêu c?u quy?n \( c \)
a
Xem
Công c? Tr? giúp
Tr? n?ng
\begin{tabular}{|c|c|c|}
\hline \multicolumn{3}{|l|}{ Balance Sheet } \\
\hline Assets & 2019 & 2018 \\
\hline \multicolumn{3}{|l|}{ Current Assets } \\
\hline Cash and marketable securities & 600 & 500 \\
\hline Accounts receivable & 160 & 240 \\
\hline Inventories & 8200 & 6500 \\
\hline Other current assets & 210 & 280 \\
\hline Total current assets & 9170 & 7520 \\
\hline \multicolumn{3}{|l|}{ are } \\
\hline \multicolumn{3}{|l|}{ Fixed Assets } \\
\hline \multicolumn{3}{|l|}{ Tangible fixed assets } \\
\hline Property, plant and equipment & 32000 & 29000 \\
\hline Less accumulated depreciation & 8500 & 7600 \\
\hline \multirow{2}{*}{\multicolumn{3}{|c|}{ Net tangible fixed assets }} \\
\hline & & \\
\hline \begin{tabular}{l}
Long term investment \\
Other long-term assets \\
\end{tabular} & 240 & 500 \\
\hline \begin{tabular}{l}
Other long-term assets \\
Total assets \\
\end{tabular} & 450 & 300 \\
\hline Total assets & 33360 & 29720 \\
\hline Liabilities and Shareholders' Equity & 2019 & 2018 \\
\hline \multicolumn{3}{|l|}{ Current liabilities } \\
\hline Debt due for reparment & 1000 & 1200 \\
\hline Accounts pavable & 4400 & 4000 \\
\hline Other current liabilities & 2300 & 2400 \\
\hline \multirow{2}{*}{\multicolumn{3}{|c|}{ Total current liabilities }} \\
\hline & & \\
\hline Long-term debt & \( 4900^{\circ} \) & 5400 \\
\hline Deffered income taxes & 600 & 700 \\
\hline Other long-term liabilities & 800 & 700 \\
\hline Total liabilities & 14000 & 14400 \\
\hline & & \\
\hline \begin{tabular}{l}
Common stock and other paid-in-capital \\
Retained earnines and capital surplus \\
\end{tabular} & 800 & 900 \\
\hline Retained earmings and capital surplus & 18560 & 14420 \\
\hline Total shareholders' equity & 19360 & 15320 \\
\hline \begin{tabular}{l}
Iotal liabilities and shareholders \\
equity
\end{tabular} & 33360 & 2972 \\
\hline
\end{tabular}
\begin{tabular}{|l|}
\hline Income Statement \\
\hline Net sales \\
\hline Cost of goods sold \\
\hline \begin{tabular}{l}
Selling, general and \\
expenses
\end{tabular} \\
\hline Depreciation \\
\hline \begin{tabular}{l}
Earnings before inte \\
(EBII)
\end{tabular} \\
\hline Interest expenses \\
\hline Earnings before taxe \\
\hline Tax (20\%) \\
\hline Net Income \\
\hline Dividend (20\%) \\
\hline Addition to retained \\
\hline
\end{tabular}
