Question

please answer the yellow colums and please put the answers down below with the formulas

16 D FIG 4 Present a comparative balance sheet 2018 2017 Dollar Change Percent Change Assets Cash Marketable securities Accounts receivable Inventories Deferred tax assets Vendor non-trade receivables Other current assets Total current assets Long-term securities 21,120 $ 13,844 20,481 11,233 16,849 17,460 2,349 2,111 5,546 4,318 13,494 9,759 9,539 89,378 68,531 164,065 130,162 22,471 20,624 5,116 4,616 3,893 4,142 5,556 3,764 290,479 $ 231,839 9,806 PP&E Goodwill Intangible assets Other assets Total assets $ Liabilities Accounts payable Accrues expenses Deferred revenue Commercial paper Current nortion IT debt 35,490 25,181 8,940 8,499 2.500 30,196 18,453 8,491 6,308

make sure you put the explanatation for the answer

Answer 1

2018 2017 Assets Cash Marketable securities Accoun treceivables inventories Deferred tax assets Vendor non trade receivables Other current assets total current assets Long term securities PP&E Goodwill Intangible assets Other assets total assets $21,120 $13,844 $20,481 $11,233 $16,849 $17,460 $2,349 $2,111 $5,546 $4,318 $13,494 $9,759 $9,539 $9,806 $89,378 $68,531 $164,065 $130,162 $22,471 $20,624 $5,116 $4,616 $3,893 $4,142 $5,556 $3,764 $290,479 $231,839 Dollar Percent change change $7,276 52.56% $9,248 82.33% $611 -3.50% $238 11.27% $1,228 28.44% $3,735 38.2707 -$267 -2.72% $20,847 30.42% $33,903 26.05% $1,847 8.96% $500 10.83% $249 -6.01% $1,792 47.61% $58,640 25.29% Calculations Dollar change (21,120-13,844) (20,481-11,233) (16,849-17,460) (2,349-2,111) (5,546-4,318) (13,494-9,759) (9,539-9,806) (89,378-68,531) (164,065-130,162) (22,471-20,624) (5,116-4,616) (3,893-4,142) (5,556-3,764) Percent change (21,120-13,844)/7276*100 (20,481-11,233)/9248*100 (16,849-17,460)/-611*100 (2,349-2,111)/238*100 (5,546-4,318)/1228*100 (13,494-9,759)/3735*100 (9,539-9,806)/-267*100 (89,378-68,531)/20847*100 (164,065-130,162)/33903*100 (22,471-20,624)/1847*100 (5,116-4,616)/500*100 (3,893-4,142)/-249*100 (5,556-3,764)/1792*100 Liabilities Accounts payable Accrues expneses Deferred revenue Commercial paper Current portion of L-term debt Total current liabilities Deferred revenue -non current Long term debt Other non current liabilities Total liabilities $0 $35,490 $30,196 $25,181 $18,453 $8,940 $8,491 $8,499 $6,308 $2,500 $80,610 $63,448 $3,624 $3,031 $53,463 $28,987 $33,427 $24,826 $171,124 $120,292 $5,294 $6,728 $449 $2,191 $2,500 $17,162 $593 $24,476 $8,601 $50,832 17.53% 36.46% 5.29% 34.73% 100.00% 27.05% 19.56% 84.44% 34.65% 42.26% (35,490-30,196) (25,181-18,453) (8,940-8,491) (8,499-6,308) (2,500-0) (80,610-63,448) (3,624-3,031) (53,463-28,987) (33,427-24,826) (35,490-30,196)/30196*100 (25,181-18,453)/18453*100 (8,940-8,491)/8491*100 (8,499-6,308)/6308*100 (2,500-0)/0*100 (80,610-63,448)/63448*100 (3,624-3,031)/3031*100 (53,463-28,987)/28987*100 (33,427-24,826)/24826*100 Stockholders equity common stock retained earnings Accumulated OCI total stockholders equity Total liab. And stock equity $27,416 $23,313 $92,284 $87,152 -$345 $1,082 $119,355 $111,547 $290,479 $231,839 $4,103 17.60% $5,132 5.89% $1,427 -131.89% $7,808 7.00% $58,640 25.29% (27416-23313) (92284-87152) (-345-1082) (119355-111547) (290479-231839) (27416-23313)/23313*100 (92284-87152)/87152*100 (-345-1082)/1082*100 (119355-111547)/111547*100 (290479-231839)/231839*100

(1400 Net Sales Cost of sales Gross margin Research and development Selling, genral & adminstrative Total operating expenses Operating Income Other income Income before taxes Income taxes Net income Basic earning per share $233,715 $182,795 $140,089 $112,258 $93,626 $70,537 $8,067 $6,041 $14,329 $11,993 $22,396 $18,034 $71,230 $52,503 $1,285 $980 $72,515 $53,483 $19,121 $13,973 $53,394 $39,510 $9.28 $6.49 $50,920 $27,831 $23,089 $2,026 $2,336 $4,362 $18,727 $305 $19,032 $5,148 $13,884 $2.79 27.86% 24.79% 32.73% 33.54% 19.48% 24.19% 35.67% 31.12% 35.59% 36.84% 35.14% 42.99% (233715-182795) (140089-112258) (93626-70537) (8067-6041) (14329-11993) (22396-18034) (71230-52503) (1285-980980) (72515-53483) (19121-13973) (53394-39510) (233715-182795)/182795*100 (140089-112258)/112258*100 (93626-70537)/70537*100 (8067-6041)/6041*100 (14329-11993)/11993*100 (22396-18034)/18034*100 (71230-52503)/52503*100 (1285-980980)/980*100 (72515-53483)/53483*100 (19121-13973)/13973*100 (53394-39510)/39510*100 Net Sales Cost of Sales Operating expenses 2018 $233,715 $140,089 $22,396 2017 $182,795 $112,258 $18,034 170910 106606 $15,305 2015 156508 87846 $13,421 2014 108249 64431 $10,028 Present Trend anaylsis 2018 2017 2016 2015 2014 2018 2017 2016 2015 2014 (233715- 182795)/182795*100 Net sales 27.86% 6.95% 9.20% (170910- (156508- (182795-170910)/170910*100 156508)/156508*100 108249)/108249*100 44.58% cost of sales 24.79% 5.30% 21.36% 36.34% (140089- 112258)/112258*100 (106606- (112258-106606)/106606*100 87846)/87846*100 (87846- 64431)/64431*100 Operating expenses (22396- 18034)/18034*100 24.19% 17.83% 14.04% 33.84% (15305- 13421)/13421*100 (13421- 10028)/10028*100 (18034-15305)/15305*100

Common size % 2018 2017 2018 2017 Assets Cash Marketable securities Accoun treceivables inventories Deferred tax assets Vendor non trade receivables Other current assets total current assets Long term securities PP&E Goodwill Intangible assets Other assets total assets $21,120 $13,844 $20,481 $11,233 $16,849 $17,460 $2,349 $2,111 $5,546 $4,318 $13,494 $9,759 $9,539 $9,806 $89,378 $68,531 $164,065 $130,162 $22,471 $20,624 $5,116 $4,616 $3,893 $4,142 $5,556 $3,764 $290,479 $231,839 7.27% 7.05% 5.80% 0.81% 1.91% 4.65% 3.28% 30.77% 56.48% 7.74% 1.76% 1.34% 1.91% 100% 5.97% 4.85% 7.53% 0.91% 1.86% 4.21% 4.23% 29.56% 56.14% 8.90% 1.99% 1.79% 1.62% 100% 21120/290479*100 20481/290479 100 16849/290479*100 2349/290479*100 5546/290479*100 13494/290479*100 9539/290479*100 89378/290479*100 164065/290479*100 22471/290479*100 5116/290479*100 3893/290479*100 5556/290479*100 290479/290479*100 13844/231839*100 11233/231839*100 17460/231839*100 2111/231839*100 4318/231839*100 9759/231839*100 9806/231839*100 68531/231839*100 130162/231839*100 20624/231839*100 4616/231839*100 4142/231839*100 3764/231839*100 231839/231839*100 Liabilities Accounts payable Accrues expreses Deferred revenue Commercial paper Current portion of L-term debt Total current liabilities Deferred revenue -non current Long term debt Other non current liabilities Total liabilities 0 $35,490 $30,196 $25,181 $18,453 $8,940 $8,491 $8,499 $6,308 $2,500 $0 $80,610 $63,448 $3,624 $3,031 $53,463 $28,987 $33,427 $24,826 $171,124 $120,292 12.22% 8.67% 3.08% 2.93% 0.86% 27.75% 1.25% 18.41% 11.51% 58.91% 13.02% 7.96% 3.66% 2.72% 0.00% 27.37% 1.31% 12.50% 10.71% 51.89% 35490/290479*100 25181/290479*100 8940/290479*100 8499/290479*100 2500/290479*100 80610/290479*100 3624/290479*100 53463/290479*100 33427/290479*100 171124/290479*100 30196/231839*100 18453/231839*100 8 491/231839*100 6 308/231839*100 /231839*100 63448/231839*100 3031/231839*100 28987/231839*100 24826/231839*100 120292/231839*100 Stockholders equity common stock retained earnings Accumulated OCI total stockholders equity Total liab. And stock equity $27,416 $23,313 $92,284 $87,152 -$345 $1,082 $119,355 $111,547 $290,479 $231,839 9.44% 31.77% -0.12% 41.09% 100.00% 10.06% 37.59% 0.47% 48.11% 100.00% 27416/290479*100 92284/290479*100 -345/290479*100 119355/290479*100 290479/290479*100 23313/231839*100 87152/231839*100 1082/231839*100 111547/231839*100 231839/231839*100

Net Sales Cost of sales Gross margin Research and development Selling, genral & adminstrative Total operating expenses Operating Income Other income Income before taxes Income taxes Net income Basic earning per share $233,715 $182,795 $140,089 $112,258 $93,626 $70,537 $8,067 $6,041 $14,329 $11,993 $22,396 $18,034 $71,230 $52,503 $1,285 $980 $72,515 $53,483 $19,121 $13,973 $53,394 $39,510 $9.28 $6.49 100% 59.94% 40.06% 3.45% 6.13% 9.58% 30.48% 0.55% 31.03% 8.18% 22.85% 100% 61.41% 38.59% 3.30% 6.56% 9.87% 28.72% 0.54% 29.26% 7.64% 21.61% 233715/233715*100 140089/233715*100 93626/233715*100 8067/233715*100 14329/233715*100 22396/233715*100 71230/233715*100 1285/233715*100 72515/233715*100 19121/233715*100 53394/233715*100 182795/182795*100 112258/182795*100 7 0537/182795*100 6 041/182795*100 11993/182795*100 18034/182795*100 52503/182795*100 980/182795*100 53483/182795*100 13973/182795*100 39510/182795*100 120