Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Forecast for 2016 Sales $70,400 Cost of goods sold ($25,740) Income Statements (Actual) 2013 2014 2015 Revenues $48,176 $58,000 $64,000 Cost of goods sold (16,328)
Forecast for 2016 | |
Sales | $70,400 |
Cost of goods sold | ($25,740) |
Income Statements (Actual) | 2013 | 2014 | 2015 |
Revenues | $48,176 | $58,000 | $64,000 |
Cost of goods sold | (16,328) | (21,000) | (23,400) |
Gross Profit | $31,848 | $37,000 | $40,600 |
Selling, general, and administrative expenses | (18,862) | (21,900) | (23,700) |
Other operating expenses | (370) | (550) | (700) |
Operating Profit | $12,616 | $14,550 | $16,200 |
Interest income | 386 | $500 | 800 |
Interest expense | (440) | (950) | (740) |
Income (loss) from equity affiliates | 204 | $1,400 | (700) |
Income before Tax | $12,766 | $15,500 | $15,560 |
Income tax expense | (2,996) | (3,875) | (3,890) |
Net Income | $9,770 | $11,625 | $11,670 |
Other comprehensive income items | 1332 | $3,834 | -6,600 |
Comprehensive Income | $11,102 | $15,459 | $5,070 |
Dividends | $6,091 | $7,114 |
Balance Sheets (Actual) | 2013 | 2014 | 2015 |
ASSETS | |||
Cash and cash equivalents | $4,880 | $8,186 | $9,300 |
Marketable securities | 300 | $430 | $658 |
Accounts receivableNet | 5,174 | $6,630 | 6,170 |
Inventories | 3,282 | $4,536 | 4,824 |
Prepaid expenses and other current assets | 3,246 | $4,428 | 3,530 |
Current Assets | $16,882 | $24,210 | $24,482 |
Long-term investments in affiliates | 13,566 | $15,554 | 11,428 |
Property, plant & equipmentAt cost | 23,822 | $28,800 | 28,800 |
(Accumulated depreciation) | (10,016) | (11,902) | (12,148) |
Amortizable intangible assets (net) | 3,374 | $5,708 | 4,834 |
Goodwill and nonamortizable intangibles | 6,896 | $18,818 | 20,176 |
Other non-current assets (1) | 5,402 | $5,350 | 3,466 |
Total Assets | $59,926 | $86,538 | $81,038 |
LIABILITIES | |||
Accounts payableTrade | $1,858 | $2,760 | $2,740 |
Current accrued liabilities | 8,252 | 11,070 | 9,670 |
Notes payable and short-term debt | 6,470 | 11,838 | 12,132 |
Current maturities of long-term debt | 66 | 266 | 930 |
Income taxes payable | 1,134 | $516 | 504 |
Current Liabilities | $17,780 | $26,450 | $25,976 |
Long-term debt | 2,628 | 6,554 | 5,437 |
Deferred tax liabilitiesNoncurrent | 1216 | 3,780 | 1879 |
Other non-current liabilities (1) | 4,462 | $6,266 | 6,802 |
Total Liabilities | $26,086 | $43,050 | $40,094 |
SHAREHOLDERS EQUITY: | |||
Common stock + paid-in capital | $13,722 | $16,516 | $17,692 |
Retained earnings | 66,936 | 72,470 | 77,026 |
Accum. other comprehensive income (loss) | (2,582) | 1,252 | (5,348) |
(Treasury stock) | (44,236) | (46,750) | (48,426) |
Common Shareholders Equity | $33,840 | $43,488 | $40,944 |
Total Liabilities and Equities | $59,926 | $86,538 | $81,038 |
Balance Sheets (Actual) | 2013 | 2014 | 2015 |
ASSETS | |||
Cash and cash equivalents | $4,880 | $8,186 | $9,300 |
Marketable securities | 300 | $430 | $658 |
Accounts receivableNet | 5,174 | $6,630 | 6,170 |
Inventories | 3,282 | $4,536 | 4,824 |
Prepaid expenses and other current assets | 3,246 | $4,428 | 3,530 |
Current Assets | $16,882 | $24,210 | $24,482 |
Long-term investments in affiliates | 13,566 | $15,554 | 11,428 |
Property, plant & equipmentAt cost | 23,822 | $28,800 | 28,800 |
(Accumulated depreciation) | (10,016) | (11,902) | (12,148) |
Amortizable intangible assets (net) | 3,374 | $5,708 | 4,834 |
Goodwill and nonamortizable intangibles | 6,896 | $18,818 | 20,176 |
Other non-current assets (1) | 5,402 | $5,350 | 3,466 |
Total Assets | $59,926 | $86,538 | $81,038 |
LIABILITIES | |||
Accounts payableTrade | $1,858 | $2,760 | $2,740 |
Current accrued liabilities | 8,252 | 11,070 | 9,670 |
Notes payable and short-term debt | 6,470 | 11,838 | 12,132 |
Current maturities of long-term debt | 66 | 266 | 930 |
Income taxes payable | 1,134 | $516 | 504 |
Current Liabilities | $17,780 | $26,450 | $25,976 |
Long-term debt | 2,628 | 6,554 | 5,437 |
Deferred tax liabilitiesNoncurrent | 1216 | 3,780 | 1879 |
Other non-current liabilities (1) | 4,462 | $6,266 | 6,802 |
Total Liabilities | $26,086 | $43,050 | $40,094 |
SHAREHOLDERS EQUITY: | |||
Common stock + paid-in capital | $13,722 | $16,516 | $17,692 |
Retained earnings | 66,936 | 72,470 | 77,026 |
Accum. other comprehensive income (loss) | (2,582) | 1,252 | (5,348) |
(Treasury stock) | (44,236) | (46,750) | (48,426) |
Common Shareholders Equity | $33,840 | $43,488 | $40,944 |
Total Liabilities and Equities | $59,926 | $86,538 | $81,038 |
What percentage of AG's total assets are funded by debt in 2015? Here debt is defined as both current and long-term debt.
| |||
| |||
| |||
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started