An analyst is making projections for a firm for fiscal year 2023. The analyst has the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
An analyst is making projections for a firm for fiscal year 2023. The analyst has the following information: In 2022, the firm's sales are 1000 (in thousands) and has an accumulated depreciation of 300 (thousands). Its retained earnings (balance sheet) is 95. Sales are expected to grow by 10% per year. Cost of goods sold will be 50% of sales. 30% of net income will be paid out as dividends. Fixed assets are predicted to be 80% of sales Fixed assets will be depreciated at 10% per year. Current assets are predicted to be 10% of sales Current liabilities are predicted to be 15% of sales The firm relies on debt AND equity financing to raise capital. It faces a cost of debt of 9%. It also aims to maintain a debt- to-equity ratio of 0.3 going forward. The firm faces 40% corporate income tax rates. In this example, Depreciation Expense (t) = Depreciation Rate* Gross Fixed Assets (t) Interest Expense (t) = Interest Rate* Debt (t) The firm's pro forma statements look like the following: Balance sheet: The firm's pro forma statements look like the following: Balance sheet: Asset Current Asset Net Fixed Assets (= GFA - Accum. Depr.) Total Assets Income statement: Sales - COGS - Depreciation Interest Expense EBT - Taxes Net Income Liabilities and Equity Current Liabilities Debt Equity (stock + retained earnings) Total Liabilities and Equity - Dividends Retained Earnings Fill in the pro-forma statement for 2023. Compute the projected level of stock. What is the closet to? An analyst is making projections for a firm for fiscal year 2023. The analyst has the following information: In 2022, the firm's sales are 1000 (in thousands) and has an accumulated depreciation of 300 (thousands). Its retained earnings (balance sheet) is 95. Sales are expected to grow by 10% per year. Cost of goods sold will be 50% of sales. 30% of net income will be paid out as dividends. Fixed assets are predicted to be 80% of sales Fixed assets will be depreciated at 10% per year. Current assets are predicted to be 10% of sales Current liabilities are predicted to be 15% of sales The firm relies on debt AND equity financing to raise capital. It faces a cost of debt of 9%. It also aims to maintain a debt- to-equity ratio of 0.3 going forward. The firm faces 40% corporate income tax rates. In this example, Depreciation Expense (t) = Depreciation Rate* Gross Fixed Assets (t) Interest Expense (t) = Interest Rate* Debt (t) The firm's pro forma statements look like the following: Balance sheet: The firm's pro forma statements look like the following: Balance sheet: Asset Current Asset Net Fixed Assets (= GFA - Accum. Depr.) Total Assets Income statement: Sales - COGS - Depreciation Interest Expense EBT - Taxes Net Income Liabilities and Equity Current Liabilities Debt Equity (stock + retained earnings) Total Liabilities and Equity - Dividends Retained Earnings Fill in the pro-forma statement for 2023. Compute the projected level of stock. What is the closet to?
Expert Answer:
Related Book For
Intermediate Accounting IFRS
ISBN: 9781119607519
4th Edition
Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield
Posted Date:
Students also viewed these accounting questions
-
The following financial statement reported for a firm for fiscal year 2099 (in millions of dollars): The firm's tax rate is 35%. The firm reported $15 million in interest income and $98 million in...
-
The Playa Company has the following information in its records. Certain data have been intentionally omitted ($ in thousands). Required: Determine the missing numbers. Show computations where...
-
A company has the following information in its records. Certain data have been intentionally omitted ($ in thousands). Required: Determine the missing numbers. Show computations where appropriate....
-
Types of audit procedures Audit procedures are used to gatherevidence to support the auditors conclusions on the fairpresentation of a companys financial statements. Procedures can beperformed...
-
The assembly department of Charles Manufacturing Company reported the following data for the month of August: Required: Prepare the production cost report for the assembly department. (Note: The...
-
Let V be an n-dimensional space with bases B and D. Consider a map that sends, for V, the column vector representing with respect to B to the column vector representing with respect to D. Show...
-
Stereo City is a retailer of stereos and televisions. The firm has operating income of $150 million, after operating lease expenses of $50 million. The firm has operating lease commitments for the...
-
Gomes Company uses special journals and a general journal. The following transactions occurred during September 2014. Sept. 2 Sold merchandise on account to H. Drew, invoice no. 101, $620, terms...
-
Read "Two Ways of Viewing the River" story 1. What has caused the author to change his view of the river? 2. Do you believe his comparison of his view of the river and the doctor's view of a...
-
8.1 Create a one-way data table for profit at different levels of supplier contact in range B22:C33. Ensure that the price in cell C3 is $290 and the advertising budget in cell C5 is $35,000,000 (you...
-
Implement the following using PHP and MYSQL. (MAKE SCREEN SHOT OF MY SQL WINDOW (TABLE STRUCTURE AND TABLE DATA), PHP PROGRAM AND THE OUTPUT WINDOW. PASTE ALL IN YOUR ANSWER SHEET ALONG WITH THE...
-
What are some of the initial impacts of international activity on organization design?
-
What is the global functional design? What are its strengths and weaknesses?
-
What is the global area design? What are its strengths and weaknesses?
-
What factors could conceivably cause a sharp decline in the number of new strategic alliances formed?
-
What are the four basic steps in establishing an international control system?
-
Using the Student_data_BUS in R, Run an ANOVA using HRs.per.week as the dependent variable and Major as the independent variable. Provide your conclusion and interpretation.
-
The Zwatch Company manufactures trendy, high-quality moderately priced watches. As Zwatch's senior financial analyst, you are asked to recommend a method of inventory costing. The CFO will use your...
-
Kingston plc leases equipment from Falls Ltd. on January 1, 2022. The lease agreement does not transfer ownership or contain a bargain purchase option, and it is not a specialized asset. It covers 3...
-
Pengo Ltd. owns land that it purchased at a cost of 400 million in 2020. The company chooses to use revaluation accounting to account for the land. The lands value fluctuates as follows (all amounts...
-
Nancy Tercek, the financial vice president, and Margaret Lilly, the controller, of Romine Manufacturing Company are reviewing the financial ratios of the company for the years 2022 and 2023. Tercek...
-
Find the prime factorization of 135.
-
Determine if 2,917 is prime or composite.
-
Find the prime factorization of 66.
Study smarter with the SolutionInn App