Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Complete pro forma statements for the years 2015-2019, assuming an 8% growth rate for all line items. The cells that need to be completed are

  1. Complete pro forma statements for the years 2015-2019, assuming an 8% growth rate for all line items. The cells that need to be completed are shaded in yellow.

Balance sheet

Period Ending 31-Dec-14 31-Dec-13 31-Dec-12 2015 2016 2017 2018 2019
Assets
Current Assets
Cash And Cash Equivalents 1,113,608 604,965 290,291
Short Term Investments 494,888 595,440 457,787
Net Receivables - - -
Inventory - - -
Other Current Assets 2,331,973 1,858,358 1,492,713
Total Current Assets 3,940,469 3,058,763 2,240,791
Long Term Investments - - -
Property Plant and Equipment 149,875 133,605 131,681
Goodwill - - -
Intangible Assets 2,773,326 2,091,071 1,506,008
Accumulated Amortization - - -
Other Assets 192,981 129,124 89,410
Deferred Long Term Asset Charges - - -
Total Assets 7,056,651 5,412,563 3,967,890
Liabilities
Current Liabilities
Accounts Payable 271,327 162,453 139,607
Short/Current Long Term Debt - - -
Other Current Liabilities 2,391,827 1,991,750 1,536,319
Total Current Liabilities 2,663,154 2,154,203 1,675,926
Long Term Debt 900,000 500,000 400,000
Other Liabilities 1,635,789 1,424,799 1,147,291
Deferred Long Term Liability Charges - - -
Minority Interest - - -
Negative Goodwill - - -
Total Liabilities 5,198,943 4,079,002 3,223,217
Stockholders' Equity
Misc Stocks Options Warrants - - -
Redeemable Preferred Stock - - -
Preferred Stock - - -
Common Stock 60 60 56
Retained Earnings 819,284 552,485 440,082
Treasury Stock - - -
Capital Surplus 1,042,810 777,441 301,616
Other Stockholder Equity -4,446 3,575 2,919
Total Stockholder Equity 1,857,708 1,333,561 744,673
Net Tangible Assets -915,618 -757,510 -761,335

Income Statement

Period Ending 31-Dec-14 31-Dec-13 31-Dec-12 2015 2016 2017 2018 2019
Total Revenue 5,504,656 4,374,562 3,609,282
Cost of Revenue 3,752,760 3,117,203 2,652,058
Gross Profit 1,751,896 1,257,359 957,224
Operating Expenses
Research Development 472,321 378,769 329,008
Selling General and Administrative 876,927 650,243 578,224
Non Recurring - - -
Others - - -
Total Operating Expenses - - -
Operating Income or Loss 402,648 228,347 49,992
Income from Continuing Operations
Total Other Income/Expenses Net -3,060 -28,131 474
Earnings Before Interest And Taxes 399,588 200,216 50,466
Interest Expense 50,219 29,142 19,986
Income Before Tax 349,369 171,074 30,480
Income Tax Expense 82,570 58,671 13,328
Minority Interest - - -
Net Income From Continuing Ops 266,799 87,274 17,152
Non-recurring Events
Discontinued Operations - - -
Extraordinary Items - - -
Effect Of Accounting Changes - - -
Other Items - - -
Net Income 266,799 112,403 17,152
Preferred Stock And Other Adjustments - - -
Net Income Applicable To Common Shares 266,799 112,403 17,152

Step by Step Solution

There are 3 Steps involved in it

Step: 1

To complete the pro forma statements for the years 20152019 with an 8 growth rate for all line items ... 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_2

Step: 3

blur-text-image_3

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

Cost management a strategic approach

Authors: Edward J. Blocher, David E. Stout, Gary Cokins

5th edition

73526940, 978-0073526942

More Books

Students also viewed these Finance questions

Question

Given the following hypotheses: H0: 20 H1: Answered: 1 week ago

Answered: 1 week ago