Grenache Ltd. operates a chain of sports shops throughout Canada. In recent years, competition has been...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Grenache Ltd. operates a chain of sports shops throughout Canada. In recent years, competition has been fierce and profits and sales have declined. The most recent financial statements of the business are shown below: Grenache Ltd. Balance Sheet As at April 30, 2020 Current assets Cash Accounts receivable Inventory Total current assets Property, plant, and equipment 1,200 2,300 52,400 55,900 Land 20,000 Buildings Less: Accumulated 36,500 10.200 26,300 amortization Furniture, fittings, and equipment Less: Accumulated amortization Total property, plant, and equipment Total assets 23.600 7.500 16,100 62,400 118,300 Current liabilities Accounts payable Income taxes payable Total current liabilities Long-term liabilities 10% debenture 48,100 1.600 49,700 25.000 Total liabilities 74.700 Shareholders' equity Common shares (25,000 outstanding) Retained earnings Total shareholders' equity Total liabilities and 25,000 18,600 43,600 shareholders' equity 118,300 Grenache Ltd. Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Sales revenue 165,000,000 Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income 15,000,000 3.000,000 12,000,000 3,000,000 9,000,000 5,000,000 Less: Dividends paid Addition to retained earnings for the year 4.000,000 Additional Information: Cost of plan: 45,000,000 Financing options: Option 1: Issue additional 5% debentures at par. Option 2: Issue shares for the cost of the plan with a 10% dividend. Possible outcomes for EBIT: Scenario Optimistic Most likely Pessimistic Change in EBIT Compared to the Most Recent Year 17% 5% -17% The dividend per share will increase by 5% during the forthcoming year if there is an increase in profit, but will decrease by 15% if there is a reduction in profit. (a) Prepare, in so far as the information allows, a pro forma income statement for 2020 for each scenario assuming: (i) a loan is obtained Grenache Ltd. Pro Forma Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Optimistic Most likely Pessimistic Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year (ii) a rights issue is made. Grenache Ltd. operates a chain of sports shops throughout Canada. In recent years, competition has been fierce and profits and sales have declined. The most recent financial statements of the business are shown below: Grenache Ltd. Balance Sheet As at April 30, 2020 Current assets Cash Accounts receivable Inventory Total current assets Property, plant, and equipment 1,200 2,300 52,400 55,900 Land 20,000 Buildings Less: Accumulated 36,500 10.200 26,300 amortization Furniture, fittings, and equipment Less: Accumulated amortization Total property, plant, and equipment Total assets 23.600 7.500 16,100 62,400 118,300 Current liabilities Accounts payable Income taxes payable Total current liabilities Long-term liabilities 10% debenture 48,100 1.600 49,700 25.000 Total liabilities 74.700 Shareholders' equity Common shares (25,000 outstanding) Retained earnings Total shareholders' equity Total liabilities and 25,000 18,600 43,600 shareholders' equity 118,300 Grenache Ltd. Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Sales revenue 165,000,000 Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income 15,000,000 3.000,000 12,000,000 3,000,000 9,000,000 5,000,000 Less: Dividends paid Addition to retained earnings for the year 4.000,000 Additional Information: Cost of plan: 45,000,000 Financing options: Option 1: Issue additional 5% debentures at par. Option 2: Issue shares for the cost of the plan with a 10% dividend. Possible outcomes for EBIT: Scenario Optimistic Most likely Pessimistic Change in EBIT Compared to the Most Recent Year 17% 5% -17% The dividend per share will increase by 5% during the forthcoming year if there is an increase in profit, but will decrease by 15% if there is a reduction in profit. (a) Prepare, in so far as the information allows, a pro forma income statement for 2020 for each scenario assuming: (i) a loan is obtained Grenache Ltd. Pro Forma Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Optimistic Most likely Pessimistic Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year (ii) a rights issue is made. Grenache Ltd. operates a chain of sports shops throughout Canada. In recent years, competition has been fierce and profits and sales have declined. The most recent financial statements of the business are shown below: Grenache Ltd. Balance Sheet As at April 30, 2020 Current assets Cash Accounts receivable Inventory Total current assets Property, plant, and equipment 1,200 2,300 52,400 55,900 Land 20,000 Buildings Less: Accumulated 36,500 10.200 26,300 amortization Furniture, fittings, and equipment Less: Accumulated amortization Total property, plant, and equipment Total assets 23.600 7.500 16,100 62,400 118,300 Current liabilities Accounts payable Income taxes payable Total current liabilities Long-term liabilities 10% debenture 48,100 1.600 49,700 25.000 Total liabilities 74.700 Shareholders' equity Common shares (25,000 outstanding) Retained earnings Total shareholders' equity Total liabilities and 25,000 18,600 43,600 shareholders' equity 118,300 Grenache Ltd. Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Sales revenue 165,000,000 Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income 15,000,000 3.000,000 12,000,000 3,000,000 9,000,000 5,000,000 Less: Dividends paid Addition to retained earnings for the year 4.000,000 Additional Information: Cost of plan: 45,000,000 Financing options: Option 1: Issue additional 5% debentures at par. Option 2: Issue shares for the cost of the plan with a 10% dividend. Possible outcomes for EBIT: Scenario Optimistic Most likely Pessimistic Change in EBIT Compared to the Most Recent Year 17% 5% -17% The dividend per share will increase by 5% during the forthcoming year if there is an increase in profit, but will decrease by 15% if there is a reduction in profit. (a) Prepare, in so far as the information allows, a pro forma income statement for 2020 for each scenario assuming: (i) a loan is obtained Grenache Ltd. Pro Forma Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Optimistic Most likely Pessimistic Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year (ii) a rights issue is made. Grenache Ltd. operates a chain of sports shops throughout Canada. In recent years, competition has been fierce and profits and sales have declined. The most recent financial statements of the business are shown below: Grenache Ltd. Balance Sheet As at April 30, 2020 Current assets Cash Accounts receivable Inventory Total current assets Property, plant, and equipment 1,200 2,300 52,400 55,900 Land 20,000 Buildings Less: Accumulated 36,500 10.200 26,300 amortization Furniture, fittings, and equipment Less: Accumulated amortization Total property, plant, and equipment Total assets 23.600 7.500 16,100 62,400 118,300 Current liabilities Accounts payable Income taxes payable Total current liabilities Long-term liabilities 10% debenture 48,100 1.600 49,700 25.000 Total liabilities 74.700 Shareholders' equity Common shares (25,000 outstanding) Retained earnings Total shareholders' equity Total liabilities and 25,000 18,600 43,600 shareholders' equity 118,300 Grenache Ltd. Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Sales revenue 165,000,000 Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income 15,000,000 3.000,000 12,000,000 3,000,000 9,000,000 5,000,000 Less: Dividends paid Addition to retained earnings for the year 4.000,000 Additional Information: Cost of plan: 45,000,000 Financing options: Option 1: Issue additional 5% debentures at par. Option 2: Issue shares for the cost of the plan with a 10% dividend. Possible outcomes for EBIT: Scenario Optimistic Most likely Pessimistic Change in EBIT Compared to the Most Recent Year 17% 5% -17% The dividend per share will increase by 5% during the forthcoming year if there is an increase in profit, but will decrease by 15% if there is a reduction in profit. (a) Prepare, in so far as the information allows, a pro forma income statement for 2020 for each scenario assuming: (i) a loan is obtained Grenache Ltd. Pro Forma Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Optimistic Most likely Pessimistic Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year (ii) a rights issue is made.
Expert Answer:
Answer rating: 100% (QA)
a Loan is obtained Optimistic Most likely Pessimistic EBIT 17550000 15750000 12450000 Interest 52500... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0077861629
8th Edition
Authors: Stephen A. Ross, Randolph W. Westerfield, Bradford D.Jordan
Posted Date:
Students also viewed these finance questions
-
Sales and Growth the most recent financial statements for Heng Co. are shown here: Assets and costs are proportional to sales. The company maintains a constant 30 percent dividend payout ratio and a...
-
The most recent financial statements for Retro Machine, Inc., follow. Sales for 2010 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout...
-
The most recent financial statements for Conoly Manufacturing Co. are shown below: Assets and costs are proportional to sales. Debt and equity are not. The company maintains a constant 40 percent...
-
I am learning intermediate accounting and how to account for leases. I have a question about the calculation of present value for the right to use of the lease. my example specifically has a...
-
Discuss the rationale for economic regulation of transportation.
-
Spider silk has a Young's modulus of 4.0 Ã 109 N/m2 and can withstand stresses up to 1.4 Ã 109 N/m2. A single web strand has a cross-sectional area of 1.0 Ã 1011 m2, and a web is...
-
This exercise explores the sensitivity of \(\log\)-optimality to the rebalancing frequency. Consider a market consisting of a risk-free asset with zero rate of interest and a stock that over 1 year...
-
Ricardo has asked you to computerize the billing process for Citron so that customers can get their cars quickly and still be billed correctly. Draw a decision table that represents the conditions,...
-
TranscribedText: Problem 2. [25pts] For each of the following vector fields F find the curl. 1. (5pts) F : R3 -> R3 such that F I2 = I3 2TIT213 V X F(x) = 2. (5pts) F : R3 -> R3 such that F I2 = T2 +...
-
Presented below is information related to the sole proprietorship of Kevin Johnson, attorney. Legal service revenue2010.......$350,000 Total expenses2010......... 211,000 Assets, January 1,...
-
A company issued $1,090,000 worth of 10-year bonds with a 3% interest rate. Interest is to be paid annually. The bond issue date is January 1, 2018 and the company has a year-end of December 31....
-
You have been hired as a business process consultant for a fast-food restaurant to strategically reorganize, standardize, and improve their service processes through the use of technology. Discuss...
-
we will have not one but two companies we would do the course project for if all goes as planned. This means the class teams will work on their designated company (that team's client) simultaneously....
-
Argument with Research Pick a topic you like to argument Find at least three (3) sources to support your argument. At least one (1) of these sources must be academic in nature (we will cover what...
-
Discuss and evaluate the strategies and challenges associated with collecting and analyzing data for a comprehensive study on the impact of digitalization on employment patterns in the manufacturing...
-
What are the three steps of a preliminary health evaluation? List them IN THE ORDER they should be conducted.
-
For a few years after the 1991 crisis the RBI continued to maintain fixed a exchange rate between the rupee and the US dollar. That policy was subsequently dropped, however, and India now pursues...
-
Research corporate acquisitions using Web resources and then answer the following questions: Why do firms purchase other corporations? Do firms pay too much for the acquired corporation? Why do so...
-
Project Evaluation this is a comprehensive project evaluation problem bringing together much of what you have learned in this and previous chapters. Suppose you have been hired as a financial...
-
Using Return Distributions suppose the returns on long-term corporate bonds are normally distributed. Based on the historical record, what is the approximate probability that your return on these...
-
Simple Interest versus Compound Interest First Simple Bank pays 6 percent simple interest on its investment accounts. If First Complex Bank pays interest on its accounts compounded annually, what...
-
(a) The longitudinal data set "v4c" is in the vertical format; transform it into the horizontal format. (b) Transform the data set you obtained in part (a) back into the vertical format.
-
Perform some exploratory analysis on the DTS study described above. (a) Compute the mean and standard deviation of the HamD scores for the two treatment groups at each time point. (b) Treat repeated...
-
In this question we develop a regression model to assess the treatment effect for stigma in the DTS study, controlling for demographics and baseline measurements. We will use the cumulative logit...
Study smarter with the SolutionInn App