Assets
2018
Amount
Amount
Net Sales
$3,000,000.00
Cash &
equivalents
$10,000.00
Variable Cost (75% of
sales)...
Assets
2018
Amount
Amount
Net Sales
$3,000,000.00
Cash &
equivalents
$10,000.00
Variable Cost (75% of
sales)
$2,250,000.00
Accounts
Receivable
$25,000.00
Inventory
$15,000.00
Gross profit
$750,000.00
Total current
assets
$50,000.00
Fixed Cost
$100,000.00
Net Plant and
equipment
$60,000.00
Earnings
before interest, taxes dp and amort.
$650,000.00
Total
assets
$110,000.00
Depreciation
$35,000.00
Net OP. Income
(EBIT)
$615,000.00
Liabilities
and equity
Interest
$12,000.00
Accounts payable
$7,000.00
Earnings before
taxes
$603,000.00
Accruals
$3,000.00
Taxes (40%)
$241,200.00
Notes payable
$5,000.00
Net
Income
$361,800.00
Total current...
Based on Jim's expectation of 9.9% sales growth and payout
ratio of 89.86% of net income...
Based on Jim's expectation of 9.9% sales growth and payout
ratio of 89.86% of net income next year, Jim developed the pro
forma financial statements given below. What is the amount of net
new financing needed for Jim's Espresso?
Income Statement Balance Sheet
Sales $222,405 Assets
Costs Except Depreciation (109,120) Cash and
Equivalents $16,375
EBITDA $113,285 Accounts
Receivable 2,308
Depreciation (6,616) Inventories
4,484
EBIT $106,669 Total Current Assets
$23,167
Interest Expense (net) (429) Property, Plant, and
Equipment ...
Net sales
$7,245,088
$6,944,296
$6,149,218
Cost of goods sold
(5,286,253)
(4,953,556)
(4,355,675)
Gross margin
$1,958,835
$1,990,740...
Net sales
$7,245,088
$6,944,296
$6,149,218
Cost of goods sold
(5,286,253)
(4,953,556)
(4,355,675)
Gross margin
$1,958,835
$1,990,740
$1,793,543
General and administrative
expenses
(1,259,896)
(1,202,042)
(1,080,843)
Special and nonrecurring items
2,617
-
-
Operating income
$701,556
$788,698
$712,700
Interest expense
(63,685)
(62,398)
(63,927)
Other income
7,308
10,080
11,529
Gain on sale of investments
-
9,117
-
Income before income taxes
$645,179
$745,497
$660,302
Provision for income taxes
254,000
290,000
257,000
Net income
$391,179
$455,497
$403,302
Net income per share
$1.08
$1.25
$1.11...
Assets
2019
Net Sales
$5,000,000.00
Cash &
equivalents
$20,000.00
Variable Cost (75% of
sales)
$3,750,000.00
Accounts...
Assets
2019
Net Sales
$5,000,000.00
Cash &
equivalents
$20,000.00
Variable Cost (75% of
sales)
$3,750,000.00
Accounts
Receivable
$15,000.00
Inventory
$10,000.00
Gross profit
$1,250,000.00
Total current
assets
$45,000.00
Fixed Cost
$100,000.00
Net Plant and
equipment
$50,000.00
Earnings
before interest, taxes dp and amort.
$1,150,000.00
Total
assets
$95,000.00
Depreciation
$35,000.00
Net OP. Income
(EBIT)
$1,115,000.00
Liabilities
and equity
Interest
$12,000.00
Accounts payable
$5,000.00
Earnings before
taxes
$1,103,000.00
Accruals
$2,000.00
Taxes (40%)
$441,200.00
Notes payable
$10,000.00
Net
Income
$661,800.00
Total current
liabilities
$17,000.00...
Jim's Espresso expects sales to grow by 10.2 % next year. Using
the following statements and...
Jim's Espresso expects sales to grow by 10.2 % next year. Using
the following statements and the percent of sales method,
forecast:
a. Costs
b. Depreciation
c. Net Income
d. Cash
e. Accounts receivable
f. Inventory
g. Property, plant, and equipment
(Note: Make sure to round all intermediate calculations to at
least five decimal places.)
Income Statement
Sales $208,110
Costs Except Depreciation (99,770)
EBITDA $108,340
Depreciation (5,900)
EBIT $102,440
Interest Expense (net) (520)
Pretax Income $101,920
Income Tax (35,672)
Net...
Under Armour Inc.
Consolidated Statement
of Income
Dec. 31,
2015
Net Revenues
3,963,313
Cost of goods...
Under Armour Inc.
Consolidated Statement
of Income
Dec. 31,
2015
Net Revenues
3,963,313
Cost of goods sold
2,057,766
Gross profit
1,905,547
Selling, general and
administrative expenses
1,497,000
Income from operations
408,547
Interest expense, net
-14,628
Other expense, net
-7,234
Income before income taxes
386,685
Provision for income taxes
154,112
Net income
232,573
Under Armour Inc.
Consolidated Balance
Sheet
Dec. 31,
2015
Dec. 31,
2014
Assets
Cash and cash equivalents
129,852
593,175
Accounts receivable, net
433,638
279,835
Inventories
783,031
536,714
Prepaid...
Lloyd Inc. has sales of $450,000, a net income of $36,000, and
the following balance sheet:...
Lloyd Inc. has sales of $450,000, a net income of $36,000, and
the following balance sheet:
Cash
$148,770
Accounts payable
$117,450
Receivables
244,035
Notes payable to bank
71,775
Inventories
613,350
Total current liabilities
$189,225
Total current assets
$1,006,155
Long-term debt
207,495
Net fixed assets
298,845
Common equity
908,280
Total assets
$1,305,000
Total liabilities and equity
$1,305,000
The new owner thinks that inventories are excessive and can be
lowered to the point where the current...