Create Pro-Forma Financial Statements (I/S, B/S and Statement of Cash Flows) with deltas out 3 years and
Fantastic news! We've Found the answer you've been seeking!
Question:
- Create Pro-Forma Financial Statements (I/S, B/S and Statement of Cash Flows) with deltas out 3 years and analysis
Each year must have 2 columns: 1 with your strategy and 1 without your strategy.- Include Pro-Forma ratios for the first year out with deltas contrasting from the most current year’s ratios.
Use the data below:
Transcribed Image Text:
Total Revenue Operating Revenue Cost of Revenue Gross Profit Operating Expenses Selling General and Administrative Other Operating Expenses Operating Income Breakdown Net Non Operating Interest Income Expense Interest Income Non Operating Interest Expense Non Operating Other Income Expense Gain on Sale of Security Other Non Operating Income Expenses Pretax Income Tax Provision Net Income Common Stockholders Net Income Net Income Including Non-Controlling Interests Net Income Continuous Operations Minority Interests Diluted NI Available to Company Stockholders Basic EPS Diluted EPS Basic Average Shares Diluted Average Shares Total Operating Income as Reported Total Expenses Interest Income Interest Expense Net Income from Continuing & Discontinued Operation Normalized Income Net Interest Income EBIT EBITDA Reconciled Cost of Revenue Reconciled Depreciation Normalized EBITDA Tax Rate for Calcs COSTCO Income Statement TIM 8/31/2020 8/31/2019 8/31/2018 8/31/2017 166,761,000 166,761,000 152,703,000 141,576,000 129,025,000 166,761,000 166,761,000 149,351,000 138,434,000 126,172,000 144,939,000 144,939,000 132,886,000 123,152,000 21,822,000 21,822,000 19,817,000 18,424,000 17,143,000 111,882,000 16,387,000 16,387,000 15,080,000 13,944,000 13,030,000 16,332,000 14,994,000 13,876,000 12,950,000 55,000 86,000 68,000 82,000 5,435,000 4,737,000 4,480,000 4,111,000 -68,000 -24,000 -84,000 -84,000 92,000 126,000 75,000 50,000 160,000 150,000 159,000 134,000 52,000 46,000 12,000 27,000 23,000 -5,000 25,000 23,000 17,000 4,765,000 4,442,000 4,039,000 1,061,000 1,263,000 1,325,000 3,659,000 3,134,000 2,679,000 3,659,000 3,134,000 2,679,000 3,704,000 3,179,000 2,714,000 Net Income from Continuing Operation Net Minority Inter Total Unusual Items Excluding Goodwill Total Unusual Items Tax Effect of Unusual Items **All numbers in thousands 16,332,000 55,000 5,435,000 -68,000 92,000 160,000 5,367,000 1,308,000 4,002,000 4,002,000 4,059,000 4,059,000 -57,000 3,710,000 5,435,000 161,326,000 4,002,000 4,002,000 92,000 160,000 -68,000 5,527,000 5,527,000 144,939,000 - 4,002,000 5,527,000 0 0 5,367,000 1,308,000 4,002,000 4,002,000 4,059,000 4,059,000 -57,000 3,710,000 144,999,000 4,002,000 3,704,000 3,179,000 -45,000 -45,000 5,435,000 161,326,000 4,002,000 4,002,000 92,000 160,000 150,000 -68,000 -24,000 5,527,000 4,915,000 5,527,000 2 0 3,659,000 0.0083 0.0083 439,755 442,923 4,737,000 147,966,000 3,659,000 3,638,021 126,000 3,134,000 0.0072 0.0071 6,380,000 0 6,021 438,515 441,834 4,480,000 4,111,000 137,096,000 124,914,000 3,134,000 3,117,532 75,000 159,000 -84,000 4,601,000 132,886,000 123,152,000 1,492,000 1,437,000 3,659,000 3,134,000 27,000 23,000 27,000 23,000 6,015,000 0 6,532 2,714,000 -35,000 2,679,000 0.0061 0.0061 438,437 440,937 2,679,000 2,682,360 50,000 134,000 -84,000 111,882,000 1,370,000 2,679,000 -5,000 -5,000 5,548,000 0 -1,640 Total Revenue Operating Revenue Cost of Revenue Gross Profit Operating Expenses Selling General and Administrative Other Operating Expenses Operating Income Breakdown Net Non Operating Interest Income Expense Interest Income Non Operating Interest Expense Non Operating Other Income Expense Gain on Sale of Security Other Non Operating Income Expenses Pretax Income Tax Provision Net Income Common Stockholders Net Income Net Income Including Non-Controlling Interests Net Income Continuous Operations Minority Interests Diluted NI Available to Company Stockholders Basic EPS Diluted EPS Basic Average Shares Diluted Average Shares Total Operating Income as Reported Total Expenses Interest Income Interest Expense Net Income from Continuing & Discontinued Operation Normalized Income Net Interest Income EBIT EBITDA Reconciled Cost of Revenue Reconciled Depreciation Normalized EBITDA Tax Rate for Calcs COSTCO Income Statement TIM 8/31/2020 8/31/2019 8/31/2018 8/31/2017 166,761,000 166,761,000 152,703,000 141,576,000 129,025,000 166,761,000 166,761,000 149,351,000 138,434,000 126,172,000 144,939,000 144,939,000 132,886,000 123,152,000 21,822,000 21,822,000 19,817,000 18,424,000 17,143,000 111,882,000 16,387,000 16,387,000 15,080,000 13,944,000 13,030,000 16,332,000 14,994,000 13,876,000 12,950,000 55,000 86,000 68,000 82,000 5,435,000 4,737,000 4,480,000 4,111,000 -68,000 -24,000 -84,000 -84,000 92,000 126,000 75,000 50,000 160,000 150,000 159,000 134,000 52,000 46,000 12,000 27,000 23,000 -5,000 25,000 23,000 17,000 4,765,000 4,442,000 4,039,000 1,061,000 1,263,000 1,325,000 3,659,000 3,134,000 2,679,000 3,659,000 3,134,000 2,679,000 3,704,000 3,179,000 2,714,000 Net Income from Continuing Operation Net Minority Inter Total Unusual Items Excluding Goodwill Total Unusual Items Tax Effect of Unusual Items **All numbers in thousands 16,332,000 55,000 5,435,000 -68,000 92,000 160,000 5,367,000 1,308,000 4,002,000 4,002,000 4,059,000 4,059,000 -57,000 3,710,000 5,435,000 161,326,000 4,002,000 4,002,000 92,000 160,000 -68,000 5,527,000 5,527,000 144,939,000 - 4,002,000 5,527,000 0 0 5,367,000 1,308,000 4,002,000 4,002,000 4,059,000 4,059,000 -57,000 3,710,000 144,999,000 4,002,000 3,704,000 3,179,000 -45,000 -45,000 5,435,000 161,326,000 4,002,000 4,002,000 92,000 160,000 150,000 -68,000 -24,000 5,527,000 4,915,000 5,527,000 2 0 3,659,000 0.0083 0.0083 439,755 442,923 4,737,000 147,966,000 3,659,000 3,638,021 126,000 3,134,000 0.0072 0.0071 6,380,000 0 6,021 438,515 441,834 4,480,000 4,111,000 137,096,000 124,914,000 3,134,000 3,117,532 75,000 159,000 -84,000 4,601,000 132,886,000 123,152,000 1,492,000 1,437,000 3,659,000 3,134,000 27,000 23,000 27,000 23,000 6,015,000 0 6,532 2,714,000 -35,000 2,679,000 0.0061 0.0061 438,437 440,937 2,679,000 2,682,360 50,000 134,000 -84,000 111,882,000 1,370,000 2,679,000 -5,000 -5,000 5,548,000 0 -1,640
Expert Answer:
Answer rating: 100% (QA)
Answer ProForma Financial Statements IS BS and Statement of Cash Flows with deltas out three years and analysis Each year must have two columns one with your strategy and one without your strategy Inc... View the full answer
Related Book For
Financial Accounting An Integrated Statements Approach
ISBN: 978-0324312119
2nd Edition
Authors: Jonathan E. Duchac, James M. Reeve, Carl S. Warren
Posted Date:
Students also viewed these accounting questions
-
Create Pro Forma Financial Statements for "Online Travel Agency", that include IMAGINARY, ASSUMPTION, your balance sheet, income statement, and cash flow statements. Clarification: (These financial...
-
The sales and statement of cash flows for Intel Corp., National Semiconductor, and Texas Instruments for a recent fiscal year are shown on the following page (in millions). These three companies are...
-
The income statement and statement of cash flows for ABC Equipment Company for 2014 are provided below. Supplemental Information: Other current liabilities represent obligations for general and...
-
Refer to the Journal of Experimental Psychology-Applied (June 2000) name-retrieval study, presented in Exercise. The data for the study are saved in the NAMEGAME2 file. a. Find a 99% confidence...
-
What is the difference between a macro and a micro country risk? Give an example of each.
-
Solve Prob. 4.135 when h = 10.5 ft. PROBLEM 4.135 The 8-ft rod AB and the 6-ft rod BC are hinged at B and supported by cable DE and by ball-and socket joints at A and C. Knowing that h = 3 ft,...
-
The PFD in Figure 11.58 shows a process for the manufacture of \(\mathrm{X}\) and \(\mathrm{Y}\). The process feed is heated in furnace \(\mathrm{F}-100\) to \(800^{\circ} \mathrm{C}\) and is then...
-
Fernandez Corporation currently has 500,000 shares $1 par value common stock authorized with 200,000 shares outstanding. The board of directors declared a 2-for-1 split on May 15, 2010, when the...
-
A customer has a concern of slow cranking only on a hot restart. During the visual inspection, vou also notice the insulation on the negative cable is miched. What may cause this problem? a. The...
-
Bavarian Motor Company (BMC) manufacturers cars and SUVs in Europe and ships them to distributors in the U.S. Presently, BMC has an inventory of 200 cars and 140 SUVs in Newark, NJ and 300 cars and...
-
The two BELLOW examples illustrate the benefits of research WHICH ONE IS AN EXAMPLE OF BAISIC RESEARCH, AND WHICH ONE AN EXAMPLE of APPLIED RESEARCH AND HOW EXPLAIN. EXAMPLE ONE Globally, colas...
-
A number of eurozone countries still have large amounts of debt. Do some research to find the size of the debt of countries in the eurozone. Why does the size of sovereign debt threaten the existence...
-
Explain what arbitrageurs would do if the price of an American call on \(\mathrm{ABC}\) stock with an exercise price of \(\$ 50\) were priced at \(\$ 9\) when the underlying price on \(\mathrm{ABC}\)...
-
Explain what arbitrageurs would do if the price of a S\&P 500 futures put with an exercise price of 2,500 ( \(\$ 250\) multiplier) were priced at 45 when the underlying futures price was trading at...
-
Research digital twins and provide two examples. How can the digital twin virtual world help goods or services in the real world ? Explain.
-
In the supplier preferencing model what does core represent?
-
A home worth $160,000 with $80,000 still owed on the mortgage would have equity of $80,000, which is __________blank percent of the home's value. Multiple Choice 20% 80% 60% 67% 50%
-
Saccharin is an artificial sweetener that is used in diet beverages. In order for it to be metabolized by the body, it must pass into cells. Below are shown the two forms of saccharin. Saccharin has...
-
Kristin Stokes and Marikay Blair both graduated from State University in June 2007. After graduation, Marikay took a job as a staff accountant in the Chicago office of PricewaterhouseCoopers, an...
-
Jaguar Inc.s perpetual inventory records indicate that $584,000 of merchandise should be on hand on July 31, 2007. The physical inventory indicates that $560,000 of merchandise is actually on hand....
-
The beginning inventory of drift boats and data on purchases and sales for a three-month period are shown in Problem 6-1A. Instructions 1. Record the inventory, purchases, and cost of merchandise...
-
We are interested to produce $P$ in the reaction $A ightarrow P$ using a continuous reactor at $v=240$ liters/ hr with $C_{A_{0}}=3$ moles/liter. However, it is noticed that there is a second...
-
For installation and operation of a pipeline for an incompressible fluid, the total cost (in dollars per year) can be represented as follows: \[C=C_{1} D^{1.5} L+C_{2} m \Delta p / ho\] where...
-
An oil refinery has three process plants, and four grades of motor oil have been produced from these plants. The refinery is liable to meet the demand of customers. The refinery incurs a penalty for...
Study smarter with the SolutionInn App