Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The pro forma income statement for 2014 is: (Round to the nearest dollar.) National Beverage Company Pro Forma Income Statement for 2014 GA Sales revenue

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
The pro forma income statement for 2014 is: (Round to the nearest dollar.) National Beverage Company Pro Forma Income Statement for 2014 GA Sales revenue Cost of goods sold Selling general, and administrative expenses Depreciation expenses $ $ 100.000 % 33.738 % 31,186 % 9.904 % S S 25.172 % EBIT Pro forma income statement. Given the income statement in the popup window, for National Beverage rate of 4.25% for 2014, prepare a pro forma income statement for 2014 Pro Forma Income Statement for 2014 Sales revenue $ $ Cost of goods sold Selling, general, and administrative expenses Depreciation expenses 100.000 % 33.738 % 31.186 % 9.904 % $ $ EBIT 25.172 % 5 0.910 % Interest expense 24.262 % $ Taxable income S Taxes 10.633 % 13.629% $ Net Income National Beverage Company Income Statement for 2013 Sales revenue $ Cost of goods sold $ Selling, general, and administrative expenses $ Depreciation expenses $ EBIT 24,082,000 -8,118,000 -7,504,000 2,383,000 6,057,000 Interest expense $ 219,000 5,838,000 Taxable income $ | Taxes $ -2,558,478 Net income $ 3,279,822 Pro forma income statement. Given the income statement in the popup window for National Beverage Company for 2013 and an expected sales growth rate of 4.25% for 2014, prepare a pro forma income statement for 2014 Pro Forma Income Statement for 2014 Sales revenue 100.000 % Cost of goods sold s 33 738% Selling general and administrative expenses $ 31 186 % Depreciation expenses $ 9.904 % EBIT 25.172% Interest expense $ 0910 % 24 262 % Taxable income 10,633 % Taxes 13.629% Net income $ s $ $ National Beverage Company Income Statement for 2013 $ $ Sales revenue Cost of goods sold Selling, general, and administrative expenses Depreciation expenses |EBIT $ $ 24,062,000 -8,118,000 -7,504,000 -2,383,000 6,057,000 -219,000 5,838,000 -2,558,478) 3,279,522 Interest expense Taxable income $ $ Taxes $ Net Income

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

Step: 3

blur-text-image

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

Corporate Finance Principles And Practice

Authors: Denzil Watson, Tony Head

1st Edition

0273630083, 978-0273630081

More Books

Students also viewed these Finance questions