Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the most recent financial statements for FY 2 0 2 3 . Sales for FY 2 0 2 4 are expected to grow by

Given the most recent financial statements for FY2023. Sales for FY2024 are expected to grow by 10 percent. The following assumption must be held in the pro forma financial statements. The tax rate (percentage), the interest expense ( $ amount), and the dividend payout ratio (percentage) will remain constant. COGS, SGA, Depreciation, all current asset accounts, Net PPE, intangibles, other assets, and accounts payable increase spontaneously with sales. Calculate the pro forma value for accumulated retained earnings for FY24 if the firm operates at full capacity and no new debt or equity is issued. (Enter percentages as decimals and round to 4 decimals)
MSFT
( $ in millions, shares in millions)
\table[[Income Statement,FY2023,Balance Sheet,FY2023],[Sales,211,915,Cash,34704],[COGS,65,863,Short-term Investments,76558],[Gross Profit,146,052,Accounts Rec.,48688],[Research and Dev.,27,195,Inventories,2500],[SGA,16653,Other current Assets,21807],[Depreciation,13681,Total Current Assets,184257],[Operating Income, EBIT,88,523,Net PPE,95641],[Interest Expense,1968,Intangibles,101477],[Pretax income, EBT,86,555,Other assets,30601],[Taxes,16950,Total Assets,411976],[Net income,69,605,,],[Retained Earnings,32,902,Accounts Payable,18095],[Dividends,36,703,Current portion of LTD,5247],[,Other Current Liabilities,80807],[,Total Current Liabilities,104149],[Price per share,330.24,Long-term debt,101604],[Shares outstanding,7,430,Total Liabilities,205753],[,Common stock,93718],[,Retained Earnings,112,505],[,Total Equity,206223],[,Total Liab. And Equity,411976]]
image text in transcribed

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

The Analysis And Use Of Financial Statements

Authors: Gerald I. White, Ashwinpaul C. Sondhi, Haim D. Fried

2nd Edition

0471111864, 978-0471111863

More Books

Students also viewed these Finance questions

Question

The basics of intermarket analysis?

Answered: 1 week ago