1 page PDF file must be converted into Excell With Formulas

  

1.) Green, Yellow, and Black colors must be made with formulas.2.) The other half of the page ( Starting with LIQUIDITY RATIOS) will be the same BUT you must create an additional column near to 2012 column and call it  “Weighted Average” and do it as described in the picture.  (sum three of them and divide it to 6) It must be exactly the same as the pdf folder including colors, columns etc.
img_0179.jpg

benchmarks___new_template_7830_mar.apr_2016_v2.0.pdf

Don't use plagiarized sources. Get Your Custom Essay on
1 page PDF file must be converted into Excell With Formulas
Just from $10/Page
Order Essay

Unformatted Attachment Preview

Quad/Graphics
REV
COGS
GP
SG&A
2014
4,862,400
(3,891,900)
970,500
(425,500)
(336,400)
208,600
(92,900)
(20,200)
(77,200)
18,300
Cash And Cash Equivalents
Net Receivables
Inventory
Other Current Assets
Total Current Assets
Property Plant and Equipment
Goodwill
Other LT Assets
Total Assets
$
$
$
$
$
$
$
$
$
40,800
814,600
287,800
39,100
1,182,300
1,855,500
775,500
263,900
4,077,200
1.0%
20.0%
7.1%
1.0%
29.0%
45.5%
19.0%
6.5%
100.0%
$
17,600
$
747,000
$
272,500
$
37,200
$ 1,074,300
$
1,925,500
$
773,100
$
392,800
$ 4,165,700
0.4%
17.9%
6.5%
0.9%
25.8%
46.2%
18.6%
9.4%
100.0%
$
31,700
$
640,800
$
242,900
$
74,600
$
990,000
$
1,926,400
$
768,600
$
413,900
$ 4,098,900
0.8%
15.6%
5.9%
1.8%
24.2%
47.0%
18.8%
10.1%
100.0%
Accounts Payable
Short/Current Long Term Debt
Other Current Liabilities
Total Current Liabs
Long Term Debt
Other Liabs
Total Liabilities
$
$
$
$
$
$
$
765,000
96,200
1,400
862,600
1,338,400
723,700
2,924,700
18.8%
2.4%
0.0%
21.2%
32.8%
17.7%
71.7%
$
751,700
$
134,600
$
2,500
$
888,800
$
1,290,200
$
697,800
$ 2,876,800
18.0%
3.2%
0.1%
21.3%
31.0%
16.8%
69.1%
$
619,800
$
123,700
$
9,300
$
752,800
$
1,250,800
$
859,900
$ 2,863,500
15.1%
3.0%
0.2%
18.4%
30.5%
21.0%
69.9%
TOT EQ
Common Stock
Retained Earnings
Treasury Stock
Capital Surplus
All Other
Total Stockholder Equity
$
$
$
$
$
$
1,400
515,200
(218,800)
971,300
(116,600)
1,152,500
0.0%
12.6%
-5.4%
23.8%
-2.9%
28.3%
$
1,400
$
558,800
$
(248,800)
$
983,100
$
(5,600)
$ 1,288,900
0.0%
13.4%
-6.0%
23.6%
-0.1%
30.9%
$
1,400
$
588,100
$
(279,300)
$
985,600
$
(60,400)
$ 1,235,400
0.0%
14.3%
-6.8%
24.0%
-1.5%
30.1%
GRAND TOT
Total Liabs + Equity
$
4,077,200
0
100.0%
$ 4,165,700
0
100.0%
$ 4,098,900
0
100.0%
LIQUIDTY RATIOS
CURRENT RATIO
QUICK RATIO
INVENTORY TURNOVER
AVG COLLECTION PERIOD (days)
% of COGS that is purchased
est purchases
AVG PAYMENT PERIOD (days)
TOTAL ASSET TURNOVER
DEBT RATIO
EQUITY RATIO
AVG INT RATE
TIMES INT EARNED RATIO
GROSS PROFIT MARGIN
OPERATING INCOME MARGIN
NET INCOME MARGIN
EARNINGS PER SHARE
# of common shares outstanding
RETURN ON ASSETS
RETURN ON EQUITY
REVENUE / EMPLOYEE
# of employees
PRICE EARNINGS RATIO
MARKET BOOK RATIO
MARKET CAPITALIZATION (000s)
shares outstanding
price of stock at year end
book value
INVENTORY DAYS
REV / PP&E (multiple)
REV GROWTH %
CASH DAYS (of sales)
2014
1.37
1.04
13.5
61.1
80%
(3,113,520)
(89.7)
1.19
72%
28%
4.51%
10.3
20.0%
4.3%
0.4%
0.53
34,600,000
0.45%
1.6%
202,600
24,000
442.4
7.0
8,096,400
34,600,000
234.00
33.31
27.0
2.62
1.4%
3.06
chk
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
ok
2013
1.21
0.90
14.0
56.9
80%
$
(3,041,520)
(90.2)
1.15
69%
31%
4.32%
6.1
20.7%
3.0%
0.6%
$
0.89
34,600,000
0.74%
2.4%
$
199,829
24,000
257.5
6.2
$
7,958,000
34,600,000
$
230.00
$
37.25
26.2
$
2.49
17.1%
1.34
NI
ASSETS
GRAND TOT
LIABS
TOT LIABS
EQUITY
ACTIVITY RATIOS
DEBT RATIOS
PROFITABILITY
EFFICIENCY
MARKET RATIOS
PROJECT SPECIFIC
Benchmarks – NEW template 7830 Mar.Apr 2016 v2.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
100.0%
-79.3%
20.7%
-8.7%
-9.1%
3.0%
-1.8%
-0.5%
0.0%
0.6%
$
$
$
$
$
$
$
$
$
$
2012
4,094,000
(3,183,500)
910,500
(347,100)
(456,900)
106,500
31,500
(20,200)
(30,700)
87,100
$
$
$
$
$
$
$
$
$
$
NOI
INT EXP
TAXES
100.0%
-80.0%
20.0%
-8.8%
-6.9%
4.3%
-1.9%
-0.4%
-1.6%
0.4%
2013
4,795,900
(3,801,900)
994,000
(416,000)
(435,800)
142,200
(85,800)
(23,300)
(2,200)
30,900
Total Revenue
COGS
Gross Profit
Selling General and Administrative
All Other
Operating Income
Interest Expense
Taxes
All Other
Net Income
100.0%
-77.8%
22.2%
-8.5%
-11.2%
2.6%
0.8%
-0.5%
-0.7%
2.1%
2012
1.32
0.99
13.1
57.1
80%
$
(2,546,800)
(88.8)
1.00
70%
30%
-1.49%
5.3
22.2%
2.6%
2.1%
$
2.52
34,600,000
2.12%
7.1%
$
170,583
24,000
79.4
5.6
$
6,920,000
34,600,000
$
200.00
$
35.71
27.8
$
2.13
NA
2.83
3/15/2016

Purchase answer to see full
attachment

Place your order
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Order your essay today and save 30% with the discount code ESSAYSHELP