Following the examples in the chapter, prepare a pro forma income statement, balance sheet, and cash flow
Question:
Following the examples in the chapter, prepare a pro forma income statement, balance sheet, and cash flow statement for Kiwi Fruit assuming a 10 percent increase in sales.
Amounts are in thousands of dollars (except number of shares and price per share):
Transcribed Image Text:
Klwl Frult Company Balance Sheet $ 550 Cash and equivalents Operating assets 620 2,900 Property, plant, and equlpment Other assets 110 Total assets $4,180 Current liabilities $ 950 Long-term debt 1,340 120 Other llabilitles Total llabilitles $2,410 Pald In capital $ 340 Retalned earnings 1,430 Total equity $1,770 Total labilities and equity $4.180 Klwi Frult Company Income Statement $ 8,400 Net sales Cost of goods sold (6,200) $ 2,200 Gross profit Operating expense (1,090) $ 1,110 Operating Income Other Income 105 Net Interest expense (200) $ 1,015 Pretax Income Income tax (305) Net Income 710 Earnings per share $ 1.78 Shares outstanding 400,000 Recent price $43.00 Klwl Frult Company Cash Flow Statement $ 710 Net Income Depreclation and amortization 205 Changes In operating assets (105) Changes In current llabilities (180) Operating cash flow $ 205 Net additions to propertles Changes In other assets (80) Investing cash flow 125 $ (250) Issuance/redemption of long-term debt Dvidends pald (300) $ (550) Financing cash flow Net cash Increase $ 205
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 65% (20 reviews)
With a 10 sales increase sales will rise to 9240 The pro forma income statement follows A constant g...View the full answer
Answered By
Nandana Wijayarathna
I am a highly experienced writer in several areas,
Business management
Information technology
Business administration
Literature
Biology
Environmental science
History
4.50+
161+ Reviews
399+ Question Solved
Related Book For
Fundamentals of Investments Valuation and Management
ISBN: 978-0077283292
5th edition
Authors: Bradford D. Jordan, Thomas W. Miller
Question Posted:
Students also viewed these Accounting questions
-
Prepare a pro forma income statement and balance sheet for Webb Enterprises Where revenues are expected to grow by 20% in 2016. Make the following assumptions in making your forecast of the firms...
-
Prepare a personal balance sheet and cash flow statement?
-
Prepare a Pro Forma Income Statement Net Sales = 2,938 COGS = 1,598 SG&A = 475 Depreciation = 45 Interest Exp = 32 Tax = 15%. Net Sales Cost Of Goods Sold Gross Profit Selling & Admin Exp...
-
Chris Co. purchased a piece of equipment and incurred the following costs. Which of these costs is properly capitalized and recorded as part of the cost of the equipment? I. Freight charges to...
-
In many cases, polar graphs are related to each other by rotation. We explore that concept here. a. How are the graphs of r = 1 + sin( - /3) and r = 1 + sin( + /3) related to the graph of r = 1 +...
-
Which of the problems in the construction of the CPI might be illustrated by each of the following situations? Explain. a. the invention of cell phones b. the introduction of air bags in cars c....
-
What do you think led mankind to embark upon the study of Artificial Intelligence? Which fields of study particularly fed into it? What human desires did the study of Artificial Intelligence seek to...
-
Use the single-channel drive-up bank teller operation referred to in Problems 1 and 2 to determine the following operating characteristics for the system: a. The probability that no customers are in...
-
There is a "blue wall of silence," an unwritten code that prohibits law enforcement officers from disclosing misconduct by fellow officers (Chin and Wells, 1998). To what extent is this statement...
-
On 1 July 206 Mumtaz started a business. The following are her transactions for the first two weeks of trading: July 1 Mumtaz paid capital, $50,000, into the business bank account 2 Bought premises,...
-
Calculate the price-book, price-earnings, and price-cash flow ratios for Kiwi Fruit. Amounts are in thousands of dollars (except number of shares and price per share): Klwl Frult Company Balance...
-
Based on the previous two questions, what is the projected stock price assuming a 10 percent increase in sales?
-
Explain how Wheeled Coach implements ABC analysis.
-
a. What is the difference between legal paternity and biological paternity? Why was the distinction important in Pettinato? b. Assume that the paternity issue is not raised in the divorce case and...
-
Karen and Jim obtain a divorce decree that awards Karen $500 a month in alimony until she dies or remarries. A year after the divorce decree becomes final, Karen marries Paul. Jim stops the alimony...
-
In 2021-22, an individual has capital gains of 263,000 and allowable losses of 11,400. He has no unrelieved capital losses brought forward from previous years. His taxable income for 2021-22 (after...
-
Break the following rules into their elements: a. 800. The parties can by mutual agreement elect to terminate their separation agreement. b. 52. A court of this State shall not exercise its...
-
a. Should Illinois have abolished its program of mandatory testing for HIV? b. Should Congress pass a federal law requiring every state to impose mandatory HIV testing? What problems would such a law...
-
What has been your experience with writing? Think about a few pivotal projects or assignments throughout your life. What feedback have you received about your writing from family, friends, coworkers,...
-
What is a content filter? Where is it placed in the network to gain the best result for the organization?
-
a. Was Allen denied custody because of his immoral behavior? b. (i) For Allen, prepare a list of factual allegations that support his position that he should be given custody rather than Farrow. (ii)...
-
Your broker offers to sell you some shares of Bahnsen & Co. common stock that paid a dividend of $2 yesterday. You expect the dividend to grow at the rate of 5 percent per year for the next 3 years,...
-
Investors require a 15 percent rate of return on Levine Companys stock (rs =15%). a. What will be Levines stock value if the previous dividend was D0 = $2 and if investors expect dividends to grow at...
-
Wayne-Martin Electric Inc. (WME) has just developed a solar panel capable of generating 200 percent more electricity than any solar panel currently on the market. As a result, WME is expected to...
-
ASSESSMENT 1 BRIEF Objective of the task The purpose of this task is to demonstrate your knowledge of how to use commercial kitchen equipment to prepare a range of different food types with very...
-
A man drops a rock into a well. (a) The man hears the sound of the splash 2.23 s after he releases the rock from rest. The speed of sound in air (at the ambient temperature) is 336 m/s. How far below...
-
(a) An image with 8 gray levels is shown in the following figure. Hand calculates histogram equalization to the image. Show how you compute the mappings and the histogram equalized image. 2 1 0 1 1...
Study smarter with the SolutionInn App