Question
Use the following Income Statement and Balance Sheet of firm X to answers Questions (1) & (2) Income Statement, 2016 Balance Sheet, 2016 Sales 5,000,000
Use the following Income Statement and Balance Sheet of firm X to answers Questions (1) & (2)
Income Statement, 2016 | Balance Sheet, 2016 | |||
Sales | 5,000,000 | Assets | ||
Costs except Depr. | -3,500,000 | Cash and Equivalents | 1,096,000 | |
EBITDA | 1,500,000 | Accounts Receivable | 960,000 | |
Depreciation | -10,900 | Inventories | 90,000 | |
EBIT | 1,489,100 | Total Current Assets | 2,146,000 | |
Interest Expense (net) | -100,500 | Property Plant & Equipment | 2,190,000 | |
Pretax Income | 1,388,600 | Total Assets | 4,336,000 | |
Income Tax | -486,010 | Liabilities &Equity | ||
Net Income | 902,590 | Accounts Payable | 900,000 | |
Debt | 950,000 | |||
Total Liabilities | 1,850,000 | |||
Stockholders' Equity | 2,486,000 | |||
Total Liabilities and Equity | 4,336,000 |
Sales in 2017 are expected to grow at a rate of 9% with respect to the values of 2016. Assume the company pays out 55% of its net income.
1. Use the percent sales method to forecast the value of next year's stockholder's equity for firm X.
2. Use the percent sales to estimate the firm s net new financing for firm X.
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