The most recent financial statements for Crosby, Inc., follow. Sales for 2018 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, Inc., follow. Sales for 2018 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, INC. 2017 Income Statement Sales $752,000 587,000 23,000 Costs Other expenses Earnings before interest and taxes $ 142,000 Interest paid 19,000 $ 123,000 29,520 Taxable income Taxes (24%) Net income $ 93,480 Dividends $28,044 Addition to retained 65,436 earnings CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 21,140 $ 55,300 Accounts payable Notes payable Accounts receivable 44,080 14,500 Inventory 96,960 Total $ 69,800 Total $ 162,180 Long-term debt $ 135,000 Fixed assets Owners' equity Common stock and paid-in surplus Retained earnings Net plant and equipment $428,000 $ 117,000 268,380 Total $385,380 Total liabilities and owners" Total assets $ 590,180 $ 590,180 equity In 2017, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations.) Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Тахes Net income Pro Forma Balance Sheet Assets Liabilities and Owners' Equity Current assets Current liabilities Cash Accounts payable Accounts receivable Notes payable Inventory Total Total Long-term debt Owners' equity Fixed assets Common stock and paid-in surplus Net plant and equipment Retained earnings Total Total assets Total liabilities and owners' equity What is the EFN? (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) EFN The most recent financial statements for Crosby, Inc., follow. Sales for 2018 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, INC. 2017 Income Statement Sales $752,000 587,000 23,000 Costs Other expenses Earnings before interest and taxes $ 142,000 Interest paid 19,000 $ 123,000 29,520 Taxable income Taxes (24%) Net income $ 93,480 Dividends $28,044 Addition to retained 65,436 earnings CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 21,140 $ 55,300 Accounts payable Notes payable Accounts receivable 44,080 14,500 Inventory 96,960 Total $ 69,800 Total $ 162,180 Long-term debt $ 135,000 Fixed assets Owners' equity Common stock and paid-in surplus Retained earnings Net plant and equipment $428,000 $ 117,000 268,380 Total $385,380 Total liabilities and owners" Total assets $ 590,180 $ 590,180 equity In 2017, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations.) Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Тахes Net income Pro Forma Balance Sheet Assets Liabilities and Owners' Equity Current assets Current liabilities Cash Accounts payable Accounts receivable Notes payable Inventory Total Total Long-term debt Owners' equity Fixed assets Common stock and paid-in surplus Net plant and equipment Retained earnings Total Total assets Total liabilities and owners' equity What is the EFN? (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) EFN
Expert 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
-
The most recent financial statements for Moose Tours, Inc., follow. Sales for 2017 are projected to grow by 15 percent. Interest expense will remain constant; the tax rate and the dividend payout...
-
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...
-
Your friend, Daniel Nat, recently began work as the lead accountant for Asheville Company. Dan prepared the following balance sheet for December 31, 20Y5: Asheville Company Balance Sheet December 31,...
-
In a survey, 1,004 adults were asked to identify the most frustrating sound that they hear in a day. Two hundred seventy-nine chose jackhammers, 388 chose car alarms, 128 chose barking dogs, and 209...
-
Find parametric equations for the tangent line to the curve with the given parametric equations at the specified point. x = e -t cos t, y = e -t sin t, z = e -t ; (1, 0, 1)
-
On September 1, 2020, Global Tech Inc. purchased merchandise for resale for \(\$ 8,000\) on credit terms \(2 / 15, \mathrm{n} / 60\) using the gross method and a perpetual inventory system. Global...
-
Norton Co. had the following amounts related to its pension plan in 2010. Actuarial liability loss for 2010 $28,000 Unexpected asset gain for 2010 18,000 Accumulated other comprehensive income (G/L)...
-
Gracy a member is an audit manager with Gracy CPA. The firm is engaged to prepare audited financial statements for Haber for the year ended 12/31/20x4. Gracy's wife Sandra works as the excutive...
-
The steel plane truss shown in the figure is loaded by three forces P, each of which is 490 kN. The truss members each have a cross-sectional area of 3900 mm2 and are connected by pins each with a...
-
Recently a new report was issues on screen time with children. Naturally there is discussion on both sides of the argument that a children under 5 years of age needs to have limited screen time....
-
Create the entire truth table for this statement. p^ (qVr) 2. (10 POINTS) Create the entire truth table for this statement. (p^g) V (p^r) 3. (2 POINTS) Refer to your answers to Problems 1 and 2 to...
-
Manrow Growers, Incorporated, owns equipment for sowing and harvesting its organic fruit, vegetables, and tree nuts that are sold to local restaurants and grocery stores. At the beginning of this...
-
Make an analysis for the target group (young musicians in the Netherlands) What does the target group look like and what is development in their behavior?
-
1. How much money you would need to invest today in order to have $10 000 in 5 years, if you are investing at 8% per year, compounded monthly.
-
Based on what is related to the levels/units of analysis of Organizational Behavior, what do you feel it is important to understand these perspectives? Individual, Group, or Organization Level?
-
2. Common Size Statements (horizontal) Refer to the AAA Inc. comparative balance sheets and income statements below. For all three years (2019, 2018, 2017) restate the balance sheets and income...
-
Could the owner of a business prepare a statement of financial position on 9 December or 23 June or today?
-
Non constant Dividends North Side Corporation is expected to pay the following dividends over the next four years: $8, $7, $5, and $2. Afterward, the company pledges to maintain a constant 5 percent...
-
Portfolio Returns using information from the previous chapter on capital market history, determine the return on a portfolio that is equally invested in large-company stocks and long-term government...
-
MIRR Slow Ride Corp is evaluating a project with the following cash flows: The Company uses a 10 percent interest rate on all of its projects. Calculate the MIRR of the project using all three...
-
From the following draw up a bank reconciliation statement from details as on 31 December 19X6: Cash at bank as per bank column of the cash book Unpresented cheques Cheques received and paid into the...
-
The following are extracts from the cash book and the bank statement of J Roche. You are required to: (a) Write the cash book up to date, and state the new balance as on 31 December 19X9, and (b)...
-
Draw up a bank reconciliation statement, after writing the cash book up to date, ascertaining the balance on the bank statement, from the following as on 31 March 19X9: Cash at bank as per bank...
Study smarter with the SolutionInn App