Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Based on Jim's expectation of 10.5% sales growth and payout ratio of 81.43% of net income next year, Jim developed the pro forma financial statements

Based on Jim's expectation of 10.5% sales growth and payout ratio of 81.43% of net income next year, Jim developed the pro forma financial statements given below. What is the amount of net new financing needed for Jim's Espresso? Click on the icon located on the top-right corner of the data table below to copy its contents into a spreadsheet.

Pro Forma Financial Statements

Income Statement

Balance Sheet

Sales

$228,823

Assets

Costs Except Depreciation

(111,085)

Cash and Equivalents

$16,597

EBITDA

$117,738

Accounts Receivable

2,166

Depreciation

(6,663)

Inventories

4,486

EBIT

$111,075

Total Current Assets

$23,249

Interest Expense (net)

(508)

Property, Plant, and Equipment

10,951

Pre-tax Income

$110,567

Total Assets

$34,200

Income Tax

(38,698)

Net Income

$71,869

Liabilities and Equity

Accounts Payable

$1,624

Debt

4,050

Total Liabilities

$5,674

Stockholders' Equity

$38,776

Total Liabilities and Equity

$44,450

The Tax Cuts and Jobs Act of 2017 temporarily allows 100% bonus depreciation (effectively expensing capital expenditures). However, we will still include depreciation forecasting in this chapter and in these problems in anticipation of the return of standard depreciation practices during your career.

Select requires or excess below-

The total new( Required/Excess) financing will be___

(Round to the nearest dollar.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Leverage Space Trading Model

Authors: Ralph Vince

1st Edition

0470455950, 978-0470455951

Students also viewed these Finance questions