Question

In: Finance

The following Income Statement and Balance Sheet should be used: Creative Analysis, Inc. 2015 Income Statement...

The following Income Statement and Balance Sheet should be used:

Creative Analysis, Inc.
2015 Income Statement

Net sales

$8,500

Cost of goods sold

7,210

Depreciation

400

Earnings before interest and
taxes

890

Interest paid

Taxable Income

$850

Taxes

310

Net Income

$540

Dividends

$324

Addition to retained earnings

$216

Creative Analysis, Inc.
2015 Balance Sheet

Cash

$1,600

Accounts Payable

$2,075

Accounts Rec.

975

Long-term debt

425

Inventory

2,425

Common stock

3,000

Total

$5,000

Retained earnings

1,700

Net fixed
assets

2,200

Total assets

$7,200

Total Liabilities & equity

$7,200

Assume the profit margin and the dividend payout ratio of Creative Analysis, Inc. are constant. If sales increase by 8 percent, what is the pro forma retained earnings?

Select one:
a. $1,870.00
b. $237.60
c. $356.40
d. $1,933.28

Solutions

Expert Solution

Profit margin = Net income / sales = $540 / $8,500 = 6.35%

New sales = Sales * (1 + growth rate) = $8,500 * (1 + 8%) = $9,180

New net income = New sales * profit margin = $9,180 * 6.35% = $583.20

Retention ratio = Retained earnings / Net income = $216 / $540 = 40%

addition to retained earnings = New net income * Retention ratio = $583.20 * 40% = $233.28

Pro forma retained earnings = $1,700 + $233.28 = $1,933.28

Pro forma retained earnings = $1,933.28

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

The following are the income statement and balance sheet of company X as at year 2015....

The following are the income statement and balance sheet of company X as at year 2015. Income Statement Sales 20,077,000 Cost of goods sold 14,985,000 Other Expenses 2,399,000 Depreciation 655,000 EBIT 2,038,000 Interest 362,000 Taxable income 1,676,000 Tax (40%) 670,400 Net income 1,006,600 Balance Sheet Assets Liability and Equity Current Assets Current liabilities Cash 365,040 Account payable 715,680 Account Receivable 1,534,680 Notes payable 1,446,400 Inventory 1,238,500 Total current liabilities 2,162,080 Total current assets 3,138,220 Fixed Assets Long-term debt 3,825,000 Net...

The following balance sheet and income statement should be used for questions #1 through #6: Kuipers,...

The following balance sheet and income statement should be used for questions #1 through #6: Kuipers, Inc. 2001 Income Statement (OMR in millions) Net sales 9,625 Less: Cost of goods sold 5,225 Less: Depreciation 1,890 Earnings before interest and taxes 2,510 Less: Interest paid 850 Taxable income 1,660 Less: Taxes 581 Net income 1,079 Addition to retained earnings 679 Dividends paid 400 Kuipers, Inc. 12/31/00 and 12/31/01 Balance Sheet (in OMR, in millions) 2000 2001 2000 2001 Cash 1,455 260...

INCOME STATEMENT AND BALANCE SHEET FOR 2015 SELECTED U.S. INDUSTRIES FOR 2015 (Figures in $ millions)...

INCOME STATEMENT AND BALANCE SHEET FOR 2015 SELECTED U.S. INDUSTRIES FOR 2015 (Figures in $ millions) Food Pharmaceuticals Oil and Coal Computers and Peripherals Food Stores Income Statement Data: Sales $ 676.7 $ 396.8 $ 1,049.2 $ 206.1 $ 463.7 Cost of goods sold 614.2 328.9 990.6 166.3 439.8 Balance Sheet Data: Inventory $ 64.1 $ 52.4 $ 49.5 $ 8.8 $ 25.1 Accounts receivable 51.4 60.6 73.2 20.2 5.7 Accounts payable 41.8 39.2 76.3 28.3 21.6 Note: Cost of...

Prepare a horizontal analysis of both the balance sheet and income statement.  Analysis Bal Sheet...

Prepare a horizontal analysis of both the balance sheet and income statement.  Analysis Bal Sheet Analysis Inc Stmt  Complete this question by entering your answers in the tabs below. Prepare a horizontal analysis of the balance sheet. (Negative answers should be indicated by a minus sign. Round your answers to 1 decimal place. (i.e., .234 should be entered as 23.4).) Analysis Bal Sheet Analysis Inc Stmt $ $ $ $ $ $ $ $ STUART COMPANY Horizontal Analysis...

Use the 2015 income statement and balance sheet (next page) to construct a statement of cash...

Use the 2015 income statement and balance sheet (next page) to construct a statement of cash flows for Laguna Surf Board Company. Determine the amount of financing they will need to raise in the capital markets. Remember to calculate subtotals for operating activities, investing activities and financing activities. Laguna Surf Board 2015 Income Statement $M Sales 700 Less COGS 400 Gross Profit 300 Depreciation 40 Operating Expenses 105 EBIT (Operating Profit) 155 Interest 25 EBT (Pretax Income) 130 Taxes 30...

Analyzing, Forecast, and Interpret Income Statement and Balance Sheet Following are the income statement and balance...

Analyzing, Forecast, and Interpret Income Statement and Balance Sheet Following are the income statement and balance sheet of Whole Foods Market Inc. WHOLE FOODS MARKET INC. Consolidated Statement of Operations Fiscal Years Ended (in millions) Sept 25, 2016 Sept 27, 2015 Sales $15,724 $15,389 Cost of goods sold and occupancy costs 10,313 9,973 Gross profit 5,411 5,416 Selling, general and administrative expenses 4,477 4,472 Pre-opening expenses 64 67 Relocation, store closures and lease termination costs 13 16 Operating income 857...

Analyzing, Forecast, and Interpret Income Statement and Balance Sheet Following are the income statement and balance...

The balance sheet and income statement shown below are for Byrd Inc. BALANCE SHEET Cash $...

The balance sheet and income statement shown below are for Byrd Inc. BALANCE SHEET Cash $ 140.0 Accounts payable $800.0 Accts. Receivable 880.0 Notes payable ` 600.0 Inventories 1,320.0 Accruals 400.0 Total current assets 2,340.0 Total current liabilities 1,800.0 Long-term bonds 1,000.0 Total debt 2,800.0 Common stock 200.0 (50,000 shares) Retained earnings 1,000.0 Net plant & equip 1,660.0 Total common equity 1,200.0 Total assets $4,000.0 Total liabilities & equity $4,000.0 INCOME STATEMENT Net sales $6,000.0 Operating costs 5,599.8 Depreciation 100.2...

Selected balance sheet and income statement information from Verizon Communications Inc. follows. $ millions 2016 2015...

Selected balance sheet and income statement information from Verizon Communications Inc. follows. $ millions 2016 2015 Current assets . . . . . . . . . . . . . . . . . . . . . . . . . $ 26,395 $ 22,355 Current liabilities. . . . . . . . . . . . . . . . . . . . . . . . 30,340 35,052 Total debt . . . ....

II. The Balance Sheet and Income Statement for Wholesome, Inc are presented below. Wholesome Inc. Balance Sheet...

II. The Balance Sheet and Income Statement for Wholesome, Inc are presented below. Wholesome Inc. Balance Sheet as of December 31, 2018 Amount Assets Current Assets Cash 14,500 Inventories 12,000 Prepaid Expenses 500 Accounts Receivable 18,000 Total Current Assets 45,000 Non Current Assets Property, Pland & Equipment 52,000 Goodwill 3,000 Total Assets 100,000 Liabilities & Stockholders’ Equity Current Liabilities Accounts Payable 15,000 Salaries Payable 10,000 Accrued Expenses 5,000 Total Current Liabilities 30,000 Long-term Debt 30,000 Stockholders’ Equity 40,000 Total Liabilities &...

Subjects