solve the following questions below Q1 YZ company Balance sheet Balance Sheet Cash and equivalents Operating assets
Fantastic news! We've Found the answer you've been seeking!
Question:
solve the following questions below
Transcribed Image Text:
Q1 YZ company Balance sheet Balance Sheet Cash and equivalents Operating assets Property, plant, and equipment Other assets Total Assets Current liabilities Long-term debt Other liabilities Total liabilities Paid in capital Retained earnings Total equity Total liabilities and equity 570 650 2700 110 4030 920 1280 120 2320 340 1370 1710 4030 YZ company income statement Income Statement Net Sales Cost of Goods Sold Gross Profit Operating Expense Operating Income Other Income Net Interest Expense Pre-tax Income Income Tax Net Income Earnings per Share Shares Outstanding Recent Price Any change in long-term debt will not occur until year end, thus Interest Expense will stay constant year over year. Taxes will remain at 35% of Pre-tax Income. 7800 -5900 1900 -990 910 Property, plant, and equipment are not at capacity, so there is no increase in the gross amount of PP&E. Net PP&E will decrease by the amount of straight line depreciation, or $175. Dividends paid will remain constant at $220 Retained Earnings will increase by the amount of Net Income less dividends paid, or $589 - $220-$369. 105 -200 Prepare a pro forma income statement, balance sheet, and cash flow statement for YZ assuming a 10% increase in sales. Income Statement- in order to complete the pro forma, we will make the following assumptions regarding the upcoming year: Cost of Goods Sold and Operating Expenses will remain the same as a percentage of Net Sales. Other Income will remain constant. There will be no change in number of shares outstanding. Balance Sheet - without specific guidance, we will make the following assumptions: Cash, Operating Assets, and Current Liabilities will spontaneously increase in proportion to the sales growth, or 10%. 815 -285 530 2 265000 34.5 The resulting differences in the change in Assets vs. the change in Liabilities plus Equity will be reflected in the Long-term Debt account. In order for Total Assets and Total Liabilities & Equity to be in balance, Long-term Debt of $1,280 will be reduced by $514 to $766. Q1 YZ company Balance sheet Balance Sheet Cash and equivalents Operating assets Property, plant, and equipment Other assets Total Assets Current liabilities Long-term debt Other liabilities Total liabilities Paid in capital Retained earnings Total equity Total liabilities and equity 570 650 2700 110 4030 920 1280 120 2320 340 1370 1710 4030 YZ company income statement Income Statement Net Sales Cost of Goods Sold Gross Profit Operating Expense Operating Income Other Income Net Interest Expense Pre-tax Income Income Tax Net Income Earnings per Share Shares Outstanding Recent Price Any change in long-term debt will not occur until year end, thus Interest Expense will stay constant year over year. Taxes will remain at 35% of Pre-tax Income. 7800 -5900 1900 -990 910 Property, plant, and equipment are not at capacity, so there is no increase in the gross amount of PP&E. Net PP&E will decrease by the amount of straight line depreciation, or $175. Dividends paid will remain constant at $220 Retained Earnings will increase by the amount of Net Income less dividends paid, or $589 - $220-$369. 105 -200 Prepare a pro forma income statement, balance sheet, and cash flow statement for YZ assuming a 10% increase in sales. Income Statement- in order to complete the pro forma, we will make the following assumptions regarding the upcoming year: Cost of Goods Sold and Operating Expenses will remain the same as a percentage of Net Sales. Other Income will remain constant. There will be no change in number of shares outstanding. Balance Sheet - without specific guidance, we will make the following assumptions: Cash, Operating Assets, and Current Liabilities will spontaneously increase in proportion to the sales growth, or 10%. 815 -285 530 2 265000 34.5 The resulting differences in the change in Assets vs. the change in Liabilities plus Equity will be reflected in the Long-term Debt account. In order for Total Assets and Total Liabilities & Equity to be in balance, Long-term Debt of $1,280 will be reduced by $514 to $766.
Expert Answer:
Answer rating: 100% (QA)
The question asks to prepare a pro forma income statement balance sheet and cash flow statement for YZ company assuming a 10 increase in sales To do t... View the full answer
Related Book For
Fundamentals of Investments Valuation and Management
ISBN: 978-0077283292
5th edition
Authors: Bradford D. Jordan, Thomas W. Miller
Posted Date:
Students also viewed these finance questions
-
In Problem 10.16, we projected financial statements for Walmart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.17-12.19 (pages 948-950) include the actual amounts for 2012...
-
Calculate the gross and operating margins for Kiwi Fruit. Amounts are in thousands of dollars (except number of shares and price per share): Klwl Frult Company Balance Sheet $ 550 Cash and...
-
Calculate ROA and ROE for Kiwi Fruit and interpret these ratios. Amounts are in thousands of dollars (except number of shares and price per share): Klwl Frult Company Balance Sheet $ 550 Cash and...
-
Prove that opposite sides of a quadrilateral circumscribing a circle subtend supplementary angles at the centre of the circle.
-
Extend Prob. 3 as follows, suppose that m times n trials were made and in the first n trials A happened k1 times, in the second n trials A happened k2 times, in the mth n trials A happened km times....
-
Internal forces do not affect the conservation of momentum because (a) they cancel each other, (b) their effects are canceled by external forces, (c) they can never produce a change in velocity, (d)...
-
What is CREST?
-
1. What factors should companies take into consideration when making the decision between developing their own applications, purchasing them from a vendor, or taking the SaaS route, as discussed...
-
Long-term investment decision, payback method Personal Finance Problem Bill Williams has the opportunity to invest in project A that costs $5,700 today and promises to pay $2,300, $2,400, $2,400,...
-
Tropicsun is a leading grower and distributor of fresh citrus products with three large citrus groves scattered around central Florida in the cities of Mt. Dora, Eustis, and Clermont. Tropicsun...
-
1. Kobe, aged 73, is a resident of Simcoe, Ontario. He spends five months in Arizona each winter where he owns a condominium. On March 25th of this year, Kobe died from a stroke; his lawyer Jill was...
-
What would the following code print? int[][] foo= new int[4][4]; for(int r = 0; r
-
Steam is admitted to the cylinder of an engine in such manner that the average pressure is 120 psi. The diameter of the piston is 10 inches and the length of stroke is 12 inches. How much work can be...
-
Joel de Paris, Incorporated Balance Sheet Beginning Balance Ending Balance Assets Cash $ 1 3 3 , 0 0 0 $ 1 2 7 , 0 0 0 Accounts receivable 3 4 2 , 0 0 0 4 7 5 , 0 0 0 Inventory 5 7 9 , 0 0 0 4 8 2 ,...
-
Heather is planning to retire in ten years. She will then need an income of $1,500 at the end of every month for the subsequent 25 years. She is going to make one investment today to provide all of...
-
Write a Python program that has three functions that do the following: 1- Function: main No parameters. Return: None Processing: Print welcome message. Call ask_for_int() to get an int that the user...
-
Identify all of the assumptions which Avalon is planning to use to calculate its 2018 forecast Case study below Avalon Dcor - Case Study Karen Townsend and her friend Elizabeth Thompson were...
-
What kind of financial pressures can an LBO cause?
-
An important difference between a long position in stock and a short position concerns the potential gains and losses. Suppose a stock sells for $18 per share, and you buy 500 shares. What are your...
-
Suppose you want to hedge a $500 million bond portfolio with a duration of 11.6 years using 10-year Treasury note futures with a duration of 6.2 years, a futures price of 102, and 94 days to...
-
What does it mean to purchase a security on margin? Why might you do it?
-
Use the health expenditure data of Section 16.6. The model is a probit regression of DMED, an indicator variable for positive health expenditures, against just one regressor for simplicity, NDISEASE,...
-
Continue the analysis of Exercise 14.5. (a) Compare the three binary models on the basis of statistical significance of NDISEASE. (b) Compare the three binary models on the basis of the estimated...
-
Use a 50\% subsample of the fishing mode choice data of Section 15.2. (a) Estimate the conditional logit model of Section 15.2.1. (b) Comment on the statistical significance of parameter estimates....
Study smarter with the SolutionInn App