Sales

$187.510
Minus
Cost of Goods
Income Statement

Sold
$111.631 Earnings Available
Minus
for Common
Stockholders
Operating $15.320
Expense
$54.221 Net Profit Margin
Minus Divided by 8%
Interest Sales $187.510
Expense $293
Minus

Taxes $9.368
multiplied by

Current
Assets Sales $187.510
$35.681
Total Asset
Balance Sheet

plus devided by Turnover 1.31

Net Fixed
Assets Total Assets
$107.493 $143.174

Current Total Liabilities and

Total Liabilities stockholders'
Liabilities $70.013 Equity = Total
$30.114
Assets $143.174
plus plus

Long term Stockholder's Equity divided by

Debt $39.899 $73.161 Common Stock
Equity $73.161
Return
on Total
Assets
(ROA)
11%

Return on
multiplied by Common Equity
(ROE) 21%

FLM 1.96
 Sales
$178.909
Minus
Cost of Goods
Income Statement

Sold
$109.701 Earnings Available
Minus for Common
Operating Stockholders $9.007
Expense
$58.031 Net Profit Margin
Minus Divided by 5%
Interest Sales $178.909
Expense $398
Minus

Taxes $4.319
multiplied by

Current
Assets Sales $178.909
$38.291
Total Asset
Balance Sheet

plus devided by Turnover 1.17

Net Fixed
Assets Total Assets
$114,353 $152.644

Current Total Liabilities and

Total Liabilities stockholders'
Liabilities $78.047 Equity = Total
$33.175
Assets $152.644
plus plus

Long term Stockholder's Equity divided by

Debt $44.872 $74.597 Common Stock
Equity $74.597
 Return
on Total
Assets
(ROA) 6%

Return on
multiplied by Common Equity
(ROE) 12%

FLM 2.05