Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Help Se The most recent financial statements for Hopington Tours Inc. follow. Sales for 2018 are projected to grow by 20%. Interest expense will remain

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Help Se The most recent financial statements for Hopington Tours Inc. follow. Sales for 2018 are projected to grow by 20%. Interest expense will remain constant, the tax rate and the dividend payout rate will also remain constant Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. The firm is operating at full capacity and no new debt or equity is issued HOPINGTON TOURS INC. 2017 Statement of Comprehensive Income Sales $756,000 Costs 591,000 other expenses 12,000 Earnings before interest and taxes $153,000 Interest paid 14.000 Taxable income $139,000 Taxes (30%) 41,700 Net income $ 97,300 Dividends $33,360 Addition to retained earnings 63,940 Assets Current assets Cash Accounts receivable Inventory Total HOPINGTON TOURS INC. Statement of Financial Position as of December 31, 2017 Liabilities and Owners' Equity Current liabilities $ 26,600 Accounts payable 42,000 Notes payable 88,200 Total $156,800 Long-term debt Owners' equity Common stock and paid in surplus 5 69,300 $ 87,600 $ 139,00 Fixed assets $125,000 Assets Current assets Cash Accounts receivable Inventory Total HOPINGTON TOURS INC. Statement of Financial Position as of December 31, 2017 Liabilities and Owners' Equity Current liabilities $ 26,600 Accounts payable 42,000 Notes payable 88,200 Total $156,800 Long-term debt Owners' equity Common stock and paid-in surplus $ 280,eee Retained earnings Total $436,800 Total liabilities and owners' equity $ 69,300 18,300 $ 87,600 $139,000 Fixed assets Net plant and equipment $125,000 85,200 5210,200 5436,800 Total assets Complete the pro forma statement of comprehensive income below. (Input all amounts as positive values. Omit $ sign in your response.) HOPINGTON TOURS INC. Pro Forma Statenent of Comprehensive Income 20 X Sales Growth Sales $ Costs Other expenses EBIT $ Interest Taxable income Taxes (30%) Net income Dividends Add to RE $ 5 5 Complete the pro forma statement of financial position below. Complete the pro forma statement of financial position below. Assets Current assets Cash Accounts receivable Inventory Total HOPINCITOR TOURS INCI Pro Forma Statement of Financial Position Liabilities, and Owners Equity Current liabilities 5 Accounts payable $ Notes payable $ Total 5 Long-term debt Ouners' equity Common stock and paid-in surplus Retained earnings Total Total liabilities and owners' equity 5 $ $ $ $ $ Fixed assets Net plant and equipment $ $ Total assets Calculate the EFN for 20% growth rates 20% $ EFN

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

Detecting Accounting Fraud Before Its Too Late

Authors: Oriol Amat

1st Edition

1119566843, 9781119566847

More Books

Students also viewed these Accounting questions

Question

1. Target a specific number of pages to read and outline.

Answered: 1 week ago