Answered step by step
Verified Expert Solution
Link Copied!

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.

6.71%
49.48%
22.83%
32.05%

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_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

Finance And Security Global Vulnerabilities Threats And Responses

Authors: Martin S. Navias

1st Edition

1787381366, 978-1787381360

More Books

Students also viewed these Finance questions

Question

Describe the new structures for the HRM function. page 676

Answered: 1 week ago