The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected to grow...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Addition to retained earnings $ 24,975 58,275 $ 758,000 593,000 29,000 $ 136,000 25,000 $111.000 27,750 $ 83,250 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Current assets Cash Accounts receivable Inventory Total: Total assets $ 21,740 44,680 102,960 $ 169,380 Fixed assets Net plant and equipment $ 434,000 $603,380 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings $ 55,900 15,100 $71,000 $ 141,000 $ 120,000 271,380 Total $391,380 Total liabilities and owners' equity $603,380 In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that the company cannot sell fixed assets. This implies that asset utilization may remain less than 100 percent next year as well. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement Sales Costs Other expenses EBIT Answer is not complete. Interest Taxable income Taxes (25%) Net income $ $ $ 0 0 Current assets Cash Accounts receivable Inventory Total current assets Fixed assets Assets Net plant and equipment Total assets IS Pro Forma Balance Sheet 0 Answer is not complete. 0 Current liabilities Liabilities and Owners' Equity Accounts payable Notes payable Total current liabilities Long-term debt Owners equity Common stock and paid-in surplus Retained earnings Total owner's equity Total liabilities and owners equity 0 0 0 What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32. A negative answer should be indicated by a minus sign.) The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Addition to retained earnings $ 24,975 58,275 $ 758,000 593,000 29,000 $ 136,000 25,000 $111.000 27,750 $ 83,250 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Current assets Cash Accounts receivable Inventory Total: Total assets $ 21,740 44,680 102,960 $ 169,380 Fixed assets Net plant and equipment $ 434,000 $603,380 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings $ 55,900 15,100 $71,000 $ 141,000 $ 120,000 271,380 Total $391,380 Total liabilities and owners' equity $603,380 In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that the company cannot sell fixed assets. This implies that asset utilization may remain less than 100 percent next year as well. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement Sales Costs Other expenses EBIT Answer is not complete. Interest Taxable income Taxes (25%) Net income $ $ $ 0 0 Current assets Cash Accounts receivable Inventory Total current assets Fixed assets Assets Net plant and equipment Total assets IS Pro Forma Balance Sheet 0 Answer is not complete. 0 Current liabilities Liabilities and Owners' Equity Accounts payable Notes payable Total current liabilities Long-term debt Owners equity Common stock and paid-in surplus Retained earnings Total owner's equity Total liabilities and owners equity 0 0 0 What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32. A negative answer should be indicated by a minus sign.) The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Addition to retained earnings $ 24,975 58,275 $ 758,000 593,000 29,000 $ 136,000 25,000 $111.000 27,750 $ 83,250 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Current assets Cash Accounts receivable Inventory Total: Total assets $ 21,740 44,680 102,960 $ 169,380 Fixed assets Net plant and equipment $ 434,000 $603,380 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings $ 55,900 15,100 $71,000 $ 141,000 $ 120,000 271,380 Total $391,380 Total liabilities and owners' equity $603,380 In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that the company cannot sell fixed assets. This implies that asset utilization may remain less than 100 percent next year as well. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement Sales Costs Other expenses EBIT Answer is not complete. Interest Taxable income Taxes (25%) Net income $ $ $ 0 0 Current assets Cash Accounts receivable Inventory Total current assets Fixed assets Assets Net plant and equipment Total assets IS Pro Forma Balance Sheet 0 Answer is not complete. 0 Current liabilities Liabilities and Owners' Equity Accounts payable Notes payable Total current liabilities Long-term debt Owners equity Common stock and paid-in surplus Retained earnings Total owner's equity Total liabilities and owners equity 0 0 0 What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32. A negative answer should be indicated by a minus sign.) The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Addition to retained earnings $ 24,975 58,275 $ 758,000 593,000 29,000 $ 136,000 25,000 $111.000 27,750 $ 83,250 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Current assets Cash Accounts receivable Inventory Total: Total assets $ 21,740 44,680 102,960 $ 169,380 Fixed assets Net plant and equipment $ 434,000 $603,380 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings $ 55,900 15,100 $71,000 $ 141,000 $ 120,000 271,380 Total $391,380 Total liabilities and owners' equity $603,380 In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that the company cannot sell fixed assets. This implies that asset utilization may remain less than 100 percent next year as well. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement Sales Costs Other expenses EBIT Answer is not complete. Interest Taxable income Taxes (25%) Net income $ $ $ 0 0 Current assets Cash Accounts receivable Inventory Total current assets Fixed assets Assets Net plant and equipment Total assets IS Pro Forma Balance Sheet 0 Answer is not complete. 0 Current liabilities Liabilities and Owners' Equity Accounts payable Notes payable Total current liabilities Long-term debt Owners equity Common stock and paid-in surplus Retained earnings Total owner's equity Total liabilities and owners equity 0 0 0 What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32. A negative answer should be indicated by a minus sign.)
Expert Answer:
Answer rating: 100% (QA)
To calculate the External Financing Needed EFN we need to determine the increase in total assets req... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these finance questions
-
The range of g(x)=3x-3 is (Type your answer in interval notation.)
-
The following information is for the fictitious nation Alpha: Working-age population = 1 million Labor force = 600,000 Number Employed = 570,000 Instructions: Enter your answers as percent values. a....
-
1- Inventory turnover is the number of times the average inventory is sold per year. True False 2- Examples of service departments in a hospital include the housekeeping and laundry departments. True...
-
On November 1, 2018, the following were the account balances of Mountain Equipment Repair Limited. Mountains year-end is October 31 and it records adjusting entries monthly. Enter the November 1...
-
The TD Bank has a price-earnings ratio of 12.8 times, while CIBC has a price-earnings ratio of 11.3 times. Which company do investors appear to favour?
-
The Weigelt Corporation has three branch plants with excess production capacity. Fortunately, the corporation has a new product ready to begin production, and all three plants have this capability,...
-
Why is an adjustment for accrued federal income tax never planned on a partnership work sheet?
-
Mester Company has 10 employees. FICA Social Security taxes are 6.2% of the first $117,000 paid to each employee, and FICA Medicare taxes are 1.45% of gross pay. FUTA taxes are 0.6% and SUTA taxes...
-
The First Bank of Lending lists the following APR for loans. Determine the APY, or effective interest rate, for a loan amount that is $100,000 or more. Express your answer as a percentage rounded to...
-
Warf Computers, Inc., was founded 15 years ago by Nick Warf, a computer programmer. The small initial investment to start the company was made by Nick and his friends. Over the years, this same group...
-
Who are the people generally responsible for carrying out planned change ? Are these the same people who would be responsible for unplanned change(organization transformation)? Why/why not? There are...
-
5. In an arithmetic sequence, the 5th term is 2 and the 9th term is -10. Show all work for each of the following: a) Determine the common difference of the sequence. b) Find the first term of the...
-
You've been provided the demand and supply equation for a Sydney transport company. P = 300e-0.2Qa P = 2e0.80s Where P, Qa, and Qs denote the price and quantity demanded and quantity supplied,...
-
Hudson Company reports the following contribution margin income statement. HUDSON COMPANY Contribution Margin Income Statement For Year Ended December 31 Sales (11,000 units at $300 each) Variable...
-
Vector A=(4,6) and Vector B=(8,4), what is the cross product of Ax B? b) What is the cross product of B x A?
-
The following data from the just completed year are taken from the accounting records of Mason Company: Sales Direct labor cost $524,000 $70,000 Raw material purchases $118,000 Selling expenses...
-
1. The Au-Ni binary phase diagram is given below. Assuming regular solution behaviour for both the solid and liquid solutions: a) Calculate and s. b) Plot the free energy of mixing curves at the...
-
Discuss the concept of the looking-glass self. how do you think others perceive you? do you think most people perceive you correctly?
-
The financial statements of Ford Motor Company reveal the information regarding income taxes shown in Exhibit 2.8. Required a. Assuming that Ford had no significant permanent differences between book...
-
Exhibit 9.21 and Exhibit 9.22 provide footnote excerpts to the financial reports of the Coca-Cola Company and Eli Lilly and Company that discuss the stock option grants given to the employees of the...
-
Motors (GM) acquired equipment used in its administrative activities for $100,000 on January 1, Year 4. The equipment had an expected useful life of four years and zero salvage value . GM calculates...
-
What happens to the oligopolists profits if entry is easy?
-
What is price leadership?
-
In an oligopoly such as the U.S. domestic airline industry, a firm such as United Airlines would a. carefully anticipate Delta, JetBlue, and Southwests likely responses before it raised or lowered...
Study smarter with the SolutionInn App