In: Finance
Use the following information for Ingersoll, Inc. Assume the tax rate is 24 percent.
| 2018 | 2019 | |
| Sales | $17,573 | $16,536 |
| Depreciation | 1,781 | 1,856 |
| Cost of Good Sold | 4,579 | 4,827 |
| Other Expenses | 1,006 | 884 |
| Interest | 855 | 986 |
| Cash | 6,247 | 6,826 |
| Account Receivable | 8,160 | 9,787 |
| Short-term notes payable | 1,290 | 1,267 |
| Long-term debt | 20,680 | 24,936 |
| Net Fixed assets | 51,152 | 54,633 |
| Accounts payable | 4,576 | 5,004 |
| Inventory | 14,487 | 15,408 |
| Dividends | 1,550 | 1,738 |
Prepare a balance sheet for this company for 2018 and 2019. (Do not round intermediate calculations.)
| 2018 | 2019 | |
| Assets | ||
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| Current Assets | ||
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| Total Assets | [Enter Answer] | 86,654 |
| Liabilities & Equity | ||
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| Current Liabilities | [Enter Answer] | 6,271 |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| [Enter Answer] | [Enter Answer] | [Enter Answer] |
| Total Liabilities & Owners Equity | [Enter Answer] | [Enter Answer] |
Prepare an income statement for this company for 2018 and 2019. (Enter all answers as positive values. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. )
| 2018 | 2019 | |
| Sales | [Enter Answer] | [Enter Answer] |
| COGS | [Enter Answer] | [Enter Answer] |
| Other Expenses | [Enter Answer] | [Enter Answer] |
| Depreciation | [Enter Answer] | [Enter Answer] |
| EBIT | [Enter Answer] | [Enter Answer] |
| Interest | [Enter Answer] | [Enter Answer] |
| EBIT | [Enter Answer] | [Enter Answer] |
| Taxes | [Enter Answer] | [Enter Answer] |
| Net Income | [Enter Answer] | [Enter Answer] |
| Dividends | [Enter Answer] | [Enter Answer] |
| Additions to RE | [Enter Answer] | [Enter Answer] |