Key Graphics expects to finish the current year with the financial results indicated on the worksheet given below. Develop next year's income statement and ending balance sheet and statement of cash flows using that information and the following planning assumptions and facts. Note that due to an economic slowdown, Key Graphics is expect- ing a ten percent reduction in revenue. It is attempting to cut expenditures by an even greater percentage, resulting in a larger net profit. Work to the nearest thousand dollars. PLANNING ASSUMPTIONS AND FACTS Income Statement Items 1. Revenue declines by 10%. 2. The cost ratio will improve by 3%. 3. Spending in the Marketing Department will be held to 22% of revenue. 4. Engineering and Overhead expenses will be cut by 15%. 5. The combined state and federal income tax rate will be 40% 6. Interest on all borrowing will be 9 percent. 7. Interest expenses are based on 1/2 of the prior year's long-term debt and 1/2 of the current year's long-term debt.) Balance Sheet Items 1. Cash balances will remain constant. 2. The ACP will be 30 days. (Use ending balances.) 3. The inventory turnover ratio will be 4 times. (Use ending balances.) 4. Capital spending is expected to be $6.0M. The average depreciation life of the assets to be acquired is 5 years and straight-line depreciation is used. Old assets will deprecation by $1,700,000. 5. Accounts payable is expected to be 40% of inventory. 6. Accruals will rise by $10,000 7. $1,500,000 of dividends will be paid. There are no stock splits. 8. See next page for financial statements. Key Graphics Income Statement (5000) Revenues Less: Cost of Goods Sold Gross Margin Expenses Marketing Engineering Overhead Total Expenses EBIT Less: Interest Expense EBT Less: Income Tax EAT Key Graphics Balance Sheet ($000) ASSETS This Year Cash Accts, Receivable Inventory Current Assets Gross Fixed Assets Less: Acc. Deprec. Net Fixed Assets Total Assets Key Graphics expects to finish the current year with the financial results indicated on the worksheet given below. Develop next year's income statement and ending balance sheet and statement of cash flows using that information and the following planning assumptions and facts. Note that due to an economic slowdown, Key Graphics is expect- ing a ten percent reduction in revenue. It is attempting to cut expenditures by an even greater percentage, resulting in a larger net profit. Work to the nearest thousand dollars. PLANNING ASSUMPTIONS AND FACTS Income Statement Items 1. Revenue declines by 10%. 2. The cost ratio will improve by 3%. 3. Spending in the Marketing Department will be held to 22% of revenue. 4. Engineering and Overhead expenses will be cut by 15%. 5. The combined state and federal income tax rate will be 40% 6. Interest on all borrowing will be 9 percent. 7. Interest expenses are based on 1/2 of the prior year's long-term debt and 1/2 of the current year's long-term debt.) Balance Sheet Items 1. Cash balances will remain constant. 2. The ACP will be 30 days. (Use ending balances.) 3. The inventory turnover ratio will be 4 times. (Use ending balances.) 4. Capital spending is expected to be $6.0M. The average depreciation life of the assets to be acquired is 5 years and straight-line depreciation is used. Old assets will deprecation by $1,700,000. 5. Accounts payable is expected to be 40% of inventory. 6. Accruals will rise by $10,000 7. $1,500,000 of dividends will be paid. There are no stock splits. 8. See next page for financial statements. Key Graphics Income Statement (5000) Revenues Less: Cost of Goods Sold Gross Margin Expenses Marketing Engineering Overhead Total Expenses EBIT Less: Interest Expense EBT Less: Income Tax EAT Key Graphics Balance Sheet ($000) ASSETS This Year Cash Accts, Receivable Inventory Current Assets Gross Fixed Assets Less: Acc. Deprec. Net Fixed Assets Total Assets
