Question

Actual Forecasts Year 2019 Year +1 Year +2 Year +3 Revenues 37,137.0 40,426 44,006 47,904 <Cost...

Actual Forecasts
Year 2019 Year +1 Year +2 Year +3
Revenues 37,137.0 40,426 44,006 47,904
<Cost of Goods Sold> -14,762.0 -18,931 -20,607 -22,432
<Selling, General and Administrative Expenses> -11,711.0 -13,169 -14,336 -15,605
<Interest Expense> -239.0 -200 -245 -10
Income before Tax 10,425.0 8,126 8,818 9,856
<Income Tax> -2,794.0 -2,399 -2,603 -2,910
Net Income 7,631.0 5,727 6,215 6,947
ASSETS:
Cash and Cash Equivalents 1,651 1,804 1,964 2,138
Marketable Securities 1,171 1,127 1,227 1,336
Accounts Receivable - Net 3,725 5,295 4,524 6,165
Inventories 1,926 1,793 2,255 2,152
Current Assets 8,473 10,020 9,970 11,790
Property, Plant & Equipment - at cost 19,058 21,151 23,744 26,837
<Accumulated Depreciation> -9,871 -11,479 -13,088 -14,696
Other Non-Current Assets (1) 980 1,010 1,041 1,073
   Total Assets 18,640 20,701 21,668 25,004
LIABILITIES:
Accounts Payable - Trade 2,000 3,243 2,634 3,594
Notes Payable and Short Term Debt 274 316 331 382
Current Liabilities 2,274 3,559 2,964 3,976
Long Term Debt 2,550 4,004 4,117 4,751
Long Term Accrued Liabilities 4,624 5,034 5,479 5,965
Total Liabilities 9,448 12,597 12,561 14,691
Common Stock + Paid in Capital 614 248.4 260 300
Retained Earnings 16,336 17114 19605 22271
<Treasury Stock> -7,758 -9,258 -10,758 -12,258
Common Shareholders' Equity 9,192 8,105 9,107 10,313
Total Liabilities and Equities 18,640 20,701 21,668 25,004

Note: Common Dividends are 40% of NI

# of shares 1581.0
Growth Rate 3.05%
Levered Market Beta 0.76
Risk Free Rate 4.07%
Market Risk Premium 6.11%


A- what are the Dividends for Year +1

B- what are the Dividends for Year +2

C- what are the Dividends for Year +3

D- what is the Required Income for Year +1

E- what is the Required Income for Year +2

F- what is the Required Income for Year +3

G- what are the Dividends for Year t+1

H- what is the continuing DIV

I- What is the value of the stock according to the Financial Statement forecast

J- Currently, the D/E ratio is 0.5. What will be the new levered market beta of the firm if the D/E ratio changes to 1.2?

Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

Sorry, but we are only required to answer first 4 parts of the question.

The rest of the question will be solved in same tone.

For the last part (j) you first have to deleverage the beta and then again releverage the beta to get the answer.

Hope it helps.

All the best?

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Trend Analysis - The following data pertain to Company A: (in millions) Year 2 Year 1...
Trend Analysis - The following data pertain to Company A: (in millions) Year 2 Year 1 Revenue $39,474 $35,137 Net income 5,658 5,642 Accounts receivable 4,389 3,725 Inventory 2,290 1,926 Total current assets 10,151 9,130 Total assets 34,628 29,930 Total current liabilities 7,753 6,860 Total long-term liabilities 9,641 7,702 Total stockholder equity 20,000 18,000 Common-Size Income Statements - Company A reported the following income statements: COMPANY A INCOME STATEMENT FOR THE YEARS ENDED DECEMBER YEAR 2 AND YEAR 1 (in...
Kellman Company Year 2 Year 1 Total current assets $627,900 $564,400 Total investments 65,500 52,800 Total...
Kellman Company Year 2 Year 1 Total current assets $627,900 $564,400 Total investments 65,500 52,800 Total property, plant, and equipment 928,300 722,500 Total current liabilities 101,100 86,500 Total long-term liabilities 294,900 243,500 Preferred 9% stock, $100 par 97,700 97,700 Common stock, $10 par 549,800 549,800 Paid-in capital in excess of par—Common stock 67,100 67,100 Retained earnings 511,100 295,100 Using the balance sheets for Kellman Company, if net income is $100,400 and interest expense is $34,800 for Year 2, and the...
Simon Company’s year-end balance sheets follow. At December 31 Current Yr 1 Yr Ago 2 Yrs...
Simon Company’s year-end balance sheets follow. At December 31 Current Yr 1 Yr Ago 2 Yrs Ago Assets Cash 31,900 34,500 37,200 Accounts receivable, net 89,600 64,500 56,500 Merchandise inventory 90,869 84,600 50,700 Prepaid expenses 10,075 9,532 3,520 Plant assets, net 302,556 251,868 172,080 Total assets 525,000 445,000 320,000 Liabilities and Equity Accounts payable 134,647 75,205 41,395 Long-term notes payable secured by mortgages on plant assets 96,726 103,374 70,013 Common stock, $10 par value 162,500 162,500 162,500 Retained earnings 131,127...
Simon Company’s year-end balance sheets follow. At December 31 Current Yr 1 Yr Ago 2 Yrs...
Simon Company’s year-end balance sheets follow. At December 31 Current Yr 1 Yr Ago 2 Yrs Ago Assets Cash $ 31,100 $ 34,700 $ 37,800 Accounts receivable, net 89,300 64,900 57,600 Merchandise inventory 79,076 82,400 56,000 Prepaid expenses 10,274 9,438 4,264 Plant assets, net 315,250 253,562 224,336 Total assets $ 525,000 $ 445,000 $ 380,000 Liabilities and Equity Accounts payable $ 132,032 $ 72,949 $ 49,658 Long-term notes payable secured by mortgages on plant assets 97,713 105,421 82,300 Common stock,...
Balance Sheet Year 1 Year 2 Change Cash         100           70          (30) Accts Receivable...
Balance Sheet Year 1 Year 2 Change Cash         100           70          (30) Accts Receivable         500         800         300 Inventory         800         700        (100)    Current Assets      1,400      1,570         170 Gross Fixed Assets      2,500      2,800         300 Accum Depreciation        (500)        (700)        (200)    Net Fixed Assets      2,000      2,100         100 Total Assets      3,400      3,670         270 Accts Payable         300         150       ...
A firm’s balance sheets for the last two years are as follows: Year 2019 Assets                             &
A firm’s balance sheets for the last two years are as follows: Year 2019 Assets                                                            Liabilities and Equity Cash                              $ 9,000                   Accounts payable     $12,000 Market securities         10,000                    Accruals                       10,000 Accounts receivable    21,000                    Current bank note     10,000 Inventory                       20,000                    Long-term debt          30,000 Plant                               40,000                   Common stock            14,000                                                                         Retained earnings      24,000                                      $100,000                                                    $100,000 Year 2020 Assets                                                          Liabilities and Equity Cash                             $12,000                   Accounts payable      $12,000 Market securities         18,000                   Accruals                         10,000 Accounts receivable    18,000                   Current bank note       30,000 Inventory                       10,000                   Long-term debt           ...
For Year 2019 a firm had sales of $900,000, cost of goods sold of $685,000, depreciation...
For Year 2019 a firm had sales of $900,000, cost of goods sold of $685,000, depreciation expense of $35,000, interest expense of $15,000, and dividends paid of $18,800. At the beginning of the year, net fixed assets were $580,000, current assets were $300,000, and current liabilities were $140,000. At the end of the year, net fixed assets were $640,000, current assets were $400,000, and current liabilities were $200,000. The tax rate was 21%. Income Statement                                     6(a) What was the...
Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year...
Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 205 $ 300 Accounts receivable, net 330 350 Inventory 300 270 Prepaid expenses 20 20 Total current assets 855 940 Plant and equipment, net 1,090 1,180 Total assets $ 1,945 $ 2,120 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 270 $ 300 Accrued liabilities 50 50 Notes payable, short term 40 40 Total current liabilities 360...
Question 1 Net income does not appear in the numerator of the A. return on assets....
Question 1 Net income does not appear in the numerator of the A. return on assets. B. profit margin. C. payout ratio. D. return on common stockholders' equity. Question 2 he following information pertains to Sampson Company. Assume that all balance sheet amounts represent both average and ending balance figures. Assume that all sales were on credit. Assets Cash and short-term investments   $ 45,000 Accounts receivable (net)   25,000 Inventory   20,000 Property, plant and equipment   210,000 Total Assets   $300,000 Liabilities and...
1. Earnings per Share, Price-Earnings Ratio, Dividend Yield The following information was taken from the financial...
1. Earnings per Share, Price-Earnings Ratio, Dividend Yield The following information was taken from the financial statements of Tolbert Inc. for December 31 of the current fiscal year: Common stock, $45 par value (no change during the year) $8,100,000 Preferred $5 stock, $100 par (no change during the year) 2,000,000 The net income was $424,000 and the declared dividends on the common stock were $45,000 for the current year. The market price of the common stock is $14.40 per share....
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT