Using the balance sheet $($top$)$ and the income statement $($bottom$),$ calculate the following ratios $($all years$)$ and the year$-$over$-$year percentage change for #$1.$$\mathrm{}$Days Sale in Receivable #$2.$ Net Profit Margin

Transcribed Image Text:

Balance Sheet D E F G Period Ending 12/31/18 12/31/17 12/31/16 12/31/15 Current Assets Cash And Cash Equivalents $50,311 $73,065 $90,505 $204,354 Short Term Investments Net Receivables Inventory Other Current Assets $80,618 $15,861 $501 $76,647 $79,249 $124,401 $20,942 $22,269 $29,395 $6,551 $32,256 $38,989 Total Current Assets $158,498 $186,803 $234,570 $420,426 Long Term Investments $560 $1,026 Property, plant and equipment $275,710 $327,314 $405,151 $880,032 Goodwill Intangible Assets $404 $462 $520 $5,883 Accumulated Amortization Other Assets $8,562 $14,542 $17,180 Deferred Long Term Asset Charges $20,431 $6,260 Total Assets $443,174 $529,121 $657,981 $1,327,798 Current Liabilities Accounts Payable $13,587 $13,697 $10,357 $30,740 Short/Current Long Term Debt $2,500 Other Current Liabilities Total Current Liabilities $103,464 Long Term Debt $241,079 Other Liabilities $53,111 $2,500 $13,973 $18,368 $22,576 $30,071 $103,776 $116,795 $154,483 $243,103 $245,477 $961,700 $53,559 $53,092 $71,325 $2,500 $3,150 Deferred Long Term Liability Charges Minority Interest Negative Goodwill Total Liabilities $397,654 $400,438 $415,364 $1,187,508 Stockholders' Equity Misc. Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock $204 $202 Retained Earnings ($219,629) ($130,833) Treasury Stock Capital Surplus $201 ($10,244) $239 $15,754 ($798,361) ($43,740) $264,945 $259,314 $252,421 $966,637 Other Stockholder Equity $239 ($43,740) Total stockholders' equity Total Liabilities and stockholders' equity Net Tangible Assets $45,520 $128,683 $443,174 $529,121 $242,617 $140,290 $45,116 $128,221 $657,981 $1,327,798 $242,097 $134,407 + Revenue Total Revenue Cost of Revenue Gross Profit $115,299 12/31/18 12/31/17 12/31/16 $521,695 $436,165 $417,253 $792,326 $406,396 $332,332 $379,428 $714,637 $103,833 $37,825 $77,689 12/31/15 Operating Expenses Research Development Selling General and Administrative $91,626 $115,284 $169,758 $202,631 Non Recurring Others Total Operating Expenses $580,661 Operating Income or Loss ($58,966) $532,158 $684,056 $1,097,539 ($95,993) ($266,803) ($305,213) Income from Continuing Operations Total Other Income/Expenses Net ($31,809) ($26,298) $127,652 ($805,337) Earnings Before Interest and Taxes ($58,966) ($95,993) ($266,803) ($305,213) Interest Expense ($34,163) ($31,797) ($75,684) ($73,847) Income Before Tax ($90,775) ($122,291) Income Tax Expense Minority Interest ($1,979) ($1,702) Net Income From Continuing Ops ($139,151) ($1,110,550) $2,829 ($192,849) ($88,796) ($120,589) ($141,980) ($917,701) Non-recurring Events Discontinued Operations Extraordinary Items Effect Of Accounting Changes Other Items Net Income Net Income Preferred Stock And Other Adjustments Net Income Applicable To Common Shares ($88,796) ($120,589) ($141,980) ($917,701) ($88,796) ($120,589) ($10,244) ($917,701) Balance Sheet D E F G Period Ending 12/31/18 12/31/17 12/31/16 12/31/15 Current Assets Cash And Cash Equivalents $50,311 $73,065 $90,505 $204,354 Short Term Investments Net Receivables Inventory Other Current Assets $80,618 $15,861 $501 $76,647 $79,249 $124,401 $20,942 $22,269 $29,395 $6,551 $32,256 $38,989 Total Current Assets $158,498 $186,803 $234,570 $420,426 Long Term Investments $560 $1,026 Property, plant and equipment $275,710 $327,314 $405,151 $880,032 Goodwill Intangible Assets $404 $462 $520 $5,883 Accumulated Amortization Other Assets $8,562 $14,542 $17,180 Deferred Long Term Asset Charges $20,431 $6,260 Total Assets $443,174 $529,121 $657,981 $1,327,798 Current Liabilities Accounts Payable $13,587 $13,697 $10,357 $30,740 Short/Current Long Term Debt $2,500 Other Current Liabilities Total Current Liabilities $103,464 Long Term Debt $241,079 Other Liabilities $53,111 $2,500 $13,973 $18,368 $22,576 $30,071 $103,776 $116,795 $154,483 $243,103 $245,477 $961,700 $53,559 $53,092 $71,325 $2,500 $3,150 Deferred Long Term Liability Charges Minority Interest Negative Goodwill Total Liabilities $397,654 $400,438 $415,364 $1,187,508 Stockholders' Equity Misc. Stocks Options Warrants Redeemable Preferred Stock Preferred Stock Common Stock $204 $202 Retained Earnings ($219,629) ($130,833) Treasury Stock Capital Surplus $201 ($10,244) $239 $15,754 ($798,361) ($43,740) $264,945 $259,314 $252,421 $966,637 Other Stockholder Equity $239 ($43,740) Total stockholders' equity Total Liabilities and stockholders' equity Net Tangible Assets $45,520 $128,683 $443,174 $529,121 $242,617 $140,290 $45,116 $128,221 $657,981 $1,327,798 $242,097 $134,407 + Revenue Total Revenue Cost of Revenue Gross Profit $115,299 12/31/18 12/31/17 12/31/16 $521,695 $436,165 $417,253 $792,326 $406,396 $332,332 $379,428 $714,637 $103,833 $37,825 $77,689 12/31/15 Operating Expenses Research Development Selling General and Administrative $91,626 $115,284 $169,758 $202,631 Non Recurring Others Total Operating Expenses $580,661 Operating Income or Loss ($58,966) $532,158 $684,056 $1,097,539 ($95,993) ($266,803) ($305,213) Income from Continuing Operations Total Other Income/Expenses Net ($31,809) ($26,298) $127,652 ($805,337) Earnings Before Interest and Taxes ($58,966) ($95,993) ($266,803) ($305,213) Interest Expense ($34,163) ($31,797) ($75,684) ($73,847) Income Before Tax ($90,775) ($122,291) Income Tax Expense Minority Interest ($1,979) ($1,702) Net Income From Continuing Ops ($139,151) ($1,110,550) $2,829 ($192,849) ($88,796) ($120,589) ($141,980) ($917,701) Non-recurring Events Discontinued Operations Extraordinary Items Effect Of Accounting Changes Other Items Net Income Net Income Preferred Stock And Other Adjustments Net Income Applicable To Common Shares ($88,796) ($120,589) ($141,980) ($917,701) ($88,796) ($120,589) ($10,244) ($917,701)