Question

In: Finance

The Del Rio Derrick Co. has the following statements from 2018: Income Statement Sales                          $650,000 - C

The Del Rio Derrick Co. has the following statements from 2018:

Income Statement

Sales                          $650,000

- COGS                        507,000

Gross Profits             $143,000

- Expenses                -   91,000

EBIT                           $ 52,000

-Interest                      $ 12,800

EBT                            $ 39,200

- Taxes                       $    9,408

EAT                            $   29,792

Balance Sheet

                                                                          Current  liabilities                  $80,000

Current Assets         $136,500                             L-T Debt                              $160,000

Fixed Assets              563,500                             Equity                                  460,000

Total Assets               700,000                               Total Liabilities

                                                                                      & Equity                             $700,000

The firm expects that sales will increase by 14 percent, COGS will remain at their same percentage of sales as now and that expenses will decrease by 2% from their current percentage of sales. Current assets are expected to rise by 5% from their current percentage of sales while fixed assets will rise by $100,000. No sale of stock is expected. Interest will only be on long-term debt, which is expected to rise by $20,000, and will be at a 9% rate. Taxes will be at the same rate as 2018.   No dividends are paid and any shortfalls should be made up in current liabilities.

Prepare a 2019 pro forma income statement and balance sheet, properly labeled.

Solutions

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Togo Co. has the following financial statements. Togo Co. Income Statement for the Year Sales revenue...
Togo Co. has the following financial statements. Togo Co. Income Statement for the Year Sales revenue $18,000,000 Less: Cost of goods sold   12,000,000 Gross profit $ 6,000,000 Less: Operating expenses $3,700,000 Depreciation       500,000     4,200,000 Operating income $ 1,800,000 Less: Interest expense $   100,000 Income taxes       800,000        900,000 Net income $     900,000 Togo Co. Balance Sheet at the End of the Year Current assets: Cash $1,000,000 Accounts receivable 3,600,000 Inventory    2,400,000 $7,000,000 Long-term assets: At cost $5,000,000 Accumulated depreciation    3,000,000     2,000,000 Total...
1. Bien Company has the following financial statements for 2018:              Income statement                 &nb
1. Bien Company has the following financial statements for 2018:              Income statement                                               balance sheet                                  Sales                 $ 36,000               Assets       $ 28,300      Debt          $   7000        Costs                   27,500                                                     Equity        21,300        Net income       $   8,500               Total          $ 28,300      Total             $28,300 The company has no dividend currently. It expects 10% sales, costs and income increase in 2019. It also predicts assets increase by 10% as well.    Create a pro forma 2019 income statement and balance...
Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales...
Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales $ 8,700 Cost of goods sold (6,175 ) Gross profit 2,525 Operating expenses (1,875 ) Interest expense (150 ) Tax expense (200 ) Net income $ 300 Comparative Balance Sheets Dec. 31 2018 2017 Assets Cash $ 550 $ 450 Accounts receivable 550 350 Inventory 750 550 Property, plant, and equipment (net) 1,500 1,600 $ 3,350 $ 2,950 Liabilities and Shareholders’ Equity Current liabilities...
Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales...
Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales $ 8,700 Cost of goods sold (6,075 ) Gross profit 2,625 Operating expenses (1,775 ) Interest expense (110 ) Tax expense (296 ) Net income $ 444 Comparative Balance Sheets Dec. 31 2018 2017 Assets Cash $ 510 $ 410 Accounts receivable 510 310 Inventory 710 510 Property, plant, and equipment (net) 1,100 1,200 $ 2,830 $ 2,430 Liabilities and Shareholders’ Equity Current liabilities...
Co. XYZ has the following information on its income statement: Sales $ 50,250,000 Operating Expenses $...
Co. XYZ has the following information on its income statement: Sales $ 50,250,000 Operating Expenses $ 10,115,000 Cost of goods sold $ 35,025,000 Interest expense $ 750,000 Income tax rate $ 34% What is the tax debt for income concept?
Common-Size Income Statements Consider the following income statement data from the Ross Company: 2013 2012 Sales...
Common-Size Income Statements Consider the following income statement data from the Ross Company: 2013 2012 Sales revenue $529,000 $454,000 Cost of goods sold 336,000 279,000 Selling expenses 105,000 99,000 Administrative expenses 64,000 58,000 Income tax expense 11,800 9,400 Prepare common-size income statements for each year. Note: Round answers to one decimal place (ex: 0.2345 = 23.5%). ROSS COMPANY Common-Size Income Statements (Percent of Sales Revenue) 2013 2012 Sales Revenue Answer Answer Cost of Goods Sold Answer Answer AnswerGross Profit on...
prepare a common size income statement from the following income statement: CONSOLIDATED STATEMENTS OF OPERATIONS -...
prepare a common size income statement from the following income statement: CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) 12 Months Ended shares in Millions, $ in Millions Feb. 01, 2020 Feb. 02, 2019 Feb. 03, 2018 Total net sales $10,716 $11,664 $12,554 Credit income and other 451 355 319 Total revenues 11,167 12,019 12,873 Costs and expenses/(income): Cost of goods sold (exclusive of depreciation and amortization shown separately below) 7,013 7,870 8,208 Selling, general and administrative (SG&A) 3,585 3,596 3,845...
The most recent financial statements for Live Co. are shown here:   Income Statement Balance Sheet   Sales...
The most recent financial statements for Live Co. are shown here:   Income Statement Balance Sheet   Sales $3,900       Current assets $4,145     Debt $8,288     Costs 2,574       Fixed assets 10,149     Equity 6,006     Taxable income $1,326         Total $14,294     Total $14,294     Taxes (33%) 438         Net income $888     Assets and costs are proportional to sales. Debt and equity are not. The company maintains a constant 18 percent dividend payout ratio. No external equity financing is possible. Required: What is the internal growth rate? (Do...
The most recent financial statements for Live Co. are shown here:   Income Statement Balance Sheet   Sales...
The most recent financial statements for Live Co. are shown here:   Income Statement Balance Sheet   Sales $11,000     Current assets $23,719     Debt $23,377     Costs 6,600     Fixed assets 16,598     Equity 16,940     Taxable income $4,400       Total $40,317       Total $40,317     Taxes (34%) 1,496       Net income $2,904   Assets and costs are proportional to sales. Debt and equity are not. The company maintains a constant 26 percent dividend payout ratio. No external equity financing is possible. Required: What is the sustainable growth rate? (Do not round...
The most recent financial statements for Live Co. are shown here:   Income Statement Balance Sheet   Sales...
The most recent financial statements for Live Co. are shown here:   Income Statement Balance Sheet   Sales $3,900       Current assets $4,145     Debt $8,288     Costs 2,574       Fixed assets 10,149     Equity 6,006     Taxable income $1,326         Total $14,294     Total $14,294     Taxes (35%) 464         Net income $862     Assets and costs are proportional to sales. Debt and equity are not. The company maintains a constant 26 percent dividend payout ratio. No external equity financing is possible. Required: What is the internal growth rate? (Do...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT