Question
The most recent financial statements for Hopington Tours Inc. follow. Sales for 2016 are projected to grow by 25 percent. Interest expense will remain constant;
The most recent financial statements for Hopington Tours Inc. follow. Sales for 2016 are projected to grow by 25 percent. 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. 2015 Statement of Comprehensive Income | ||||||
Sales | $ | 746,000 | ||||
Costs | 581,000 | |||||
Other expenses | 17,000 | |||||
Earnings before interest and taxes | $ | 148,000 | ||||
Interest paid | 14,000 | |||||
Taxable income | $ | 134,000 | ||||
Taxes (35%) | 46,900 | |||||
Net income | $ | 87,100 | ||||
Dividends | $ | 21,440 | ||||
Addition to retained earnings | 65,660 | |||||
HOPINGTON TOURS INC. Statement of Financial Position as of December 31, 2015 | |||||||
Assets | Liabilities and Owners Equity | ||||||
Current assets | Current liabilities | ||||||
Cash | $ | 25,600 | Accounts payable | $ | 68,300 | ||
Accounts receivable | 41,000 | Notes payable | 17,300 | ||||
Inventory | 87,200 | Total | $ | 85,600 | |||
Total | $ | 153,800 | Long-term debt | $ | 129,000 | ||
Owners equity | |||||||
Fixed assets | Common stock and paid-in surplus | $ | 143,000 | ||||
Net plant and equipment | $ | 322,400 | Retained earnings | 118,600 | |||
Total | $ | 261,600 | |||||
Total assets | $ | 476,200 | Total liabilities and owners equity | $ | 476,200 | ||
Complete the pro forma statement of comprehensive income below. (Input all amounts as positive values.) |
HOPINGTON TOURS INC. Pro Forma Statement of Comprehensive Income | |
25 % Sales Growth | |
Sales | $ |
Costs | |
Other expenses | |
EBIT | $ |
Interest | |
Taxable income | $ |
Taxes (35%) | |
Net income | $ |
Dividends | $ |
Add. to RE | |
Complete the pro forma statement of financial position below. |
HOPINGTON TOURS INC. Pro Forma Statement of Financial Position | ||||
Assets | Liabilities and Owners Equity | |||
Current assets | Current liabilities | |||
Cash | $ | Accounts payable | $ | |
Accounts receivable | $ | Notes payable | $ | |
Inventory | $ | Total | $ | |
Total | $ | Long-term debt | $ | |
Owners equity | ||||
Fixed assets | Common stock and paid-in surplus | $ | ||
Net plant and equipment | $ | Retained earnings | $ | |
Total | $ | |||
Total assets | $ | Total liabilities and owners equity | $ | |
Calculate the EFN for 25 percent growth rates. |
25% | |
EFN | $ |
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