Question

spreadsheet. Income Statement​ ($ million) Balance Sheet​ ($ million) Net Sales 186.2186.2 Assets Costs Except Depreciation...

spreadsheet.

Income Statement​ ($ million)

Balance Sheet​ ($ million)

Net Sales

186.2186.2

Assets

Costs Except Depreciation

negative 175.9−175.9

Cash

22.222.2

EBITDA

10.310.3

Accounts Receivable

17.917.9

Depreciation and Amortization

negative 1.3−1.3

Inventories

15.715.7

EBIT

99

Total Current Assets

55.855.8

Interest Income​ (expense)

negative 7.7−7.7

Net​ Property, Plant, and Equipment

112.6112.6

​Pre-tax Income

1.31.3

Total Assets

168.4168.4
Taxes

​(2626​%)

negative 0.3−0.3

Net Income

1.01.0

Liabilities and Equity

Accounts Payable

33.533.5

​Long-Term Debt

112.3112.3

Total Liabilities

145.8145.8

Total​ Stockholders' Equity

22.622.6

Total Liabilities and Equity

168.4168.4

Global Corp. expects sales to grow by

9 %9%

next year. Using the percent of sales method and the data provided in the given tables

LOADING...

​, ​forecast:

a. Costs except depreciation

b. Depreciation

c. Net income

d. Cash

e. Accounts receivable

f. Inventory

g.​ Property, plant, and equipment

h. Accounts payable

​(​Note:

Interest expense will not change with a change in sales. Tax rate is

2626​%.)

The Tax Cuts and Jobs Act of 2017 temporarily allows​ 100% bonus depreciation​ (effectively expensing capital​expenditures). However, we will still include depreciation forecasting in this chapter and in these problems in anticipation of the return of standard depreciation practices during your career.

a. Costs except depreciation

The forecasted costs except depreciation will be

​$nothing

million.

Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #2
Income statement with 9% growth in sales
Current Year 9% Growth
In $ Millions % In $ Millions
Net sales $186.21 100.00% $202.97
Costs except depreciation -$175.90 -94.46% -$191.73
EBITDA $10.31 5.54% $11.24
Depreciation and amortization -$1.30 -0.70% -$1.42
EBIT $9.01 4.84% $9.82
Interest Income (expense) -$7.70 -4.14% -$8.39
Pre-tax Income $1.31 0.70% $1.43
Taxes -$0.30 -0.16% -$0.33
Net Income $1.01 0.54% $1.10
a. Costs except depreciation =$191.73
b. Depreciation=$1.42
c. Net income= $1.10
d. Cash
Current
   =22.2/186.21*100 =11.92%
Proposed
=202.97*11.92% =$24.19
e. Accounts receivable
Current
=17.91/186.21*100
=9.62%
Proposed
=202.97*9.62% =$19.53
f. Inventory
Current
=15.71/186.21*100
=8.44%
Proposed
=202.97*8.44% =$17.13
answered by: anonymous
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
Use the following Income Statement and Balance Sheet of firm X to answers Questions (1) &...
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...
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  ...
The balance sheet and income statement shown below are for Big D Café: Balance Sheet (millions...
The balance sheet and income statement shown below are for Big D Café: Balance Sheet (millions of $) Assets Cash and securities                                                          2,500 Accounts receivable                                                        11,500 Inventories                                                                        16,000 Total current assets                                                        30,000 Net plant and equipment                                             20,000 Total assets 50,000 Liabilities and Equity Accounts payable                                                             9,500 Notes payable                                                                   7,000 Accruals                                                                               5,500 Total current liabilities                                                    22,000 Long-term debt                                                                15,000 Total liabilities                                                                   37,000 Common stock                                                                  2,000 Retained earnings                                                            11,000 Total common equity                                                     13,000 Total liabilities and equity                                            50,000 Income Statement (millions of $) Sales                                                                                      87,500 Operating costs except...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs,...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9, the following tentative trial balance as of December 31, 20Y8, is prepared by the Accounting Department of Regina Soap Co.: Cash $111,000 Accounts Receivable 196,500 Finished Goods 41,300 Work in Process 27,500 Materials 45,200 Prepaid Expenses 3,300 Plant and Equipment 576,100 Accumulated Depreciation—Plant and Equipment $247,700 Accounts Payable 157,200 Common Stock, $10 par 350,000...
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...
Consider the following company’s balance sheet and income statement. Balance Sheet Assets Liabilities and Equity Cash...
Consider the following company’s balance sheet and income statement. Balance Sheet Assets Liabilities and Equity Cash $ 10,000 Accounts payable $ 31,000 Accounts receivable 72,000 Notes payable 25,000 Inventory 53,000 Total current assets 135,000 Total current liabilities 56,000 Fixed assets 81,000 Long-term debt 30,000 Equity 130,000 Total assets $ 216,000 Total liabilities and equity $ 216,000 Income Statement Sales (all on credit) $ 290,000 Cost of goods sold 180,000 Gross margin 110,000 Selling and administrative expenses 43,000 Depreciation 7,000 EBIT...
Refine Assumptions for PPE Forecast Following are the income statement and balance sheet for Medtronic PLC....
Refine Assumptions for PPE Forecast Following are the income statement and balance sheet for Medtronic PLC. Consolidated Statement of Income ($ millions) For Fiscal Year Ended April 26, 2019 Net sales $30,557 Costs and expenses Cost of products sold 9,155 Research and development expenses 2,330 Selling, general, and administrative expense 10,418 Amortization of intangible assets 1,764 Restructuring charges, net 198 Certain litigation charges, net 166 Other operating expense, net 258 Operating profit (loss) 6,268 Other nonoperating income, net (373) Interest...
Krech Corporation's comparative balance sheet appears below: Comparative Balance Sheet Ending Balance Beginning Balance Assets: Current...
Krech Corporation's comparative balance sheet appears below: Comparative Balance Sheet Ending Balance Beginning Balance Assets: Current assets: Cash and cash equivalents $ 31,000 $ 28,000 Accounts receivable 18,000 20,000 Inventory 58,000 56,000 Prepaid expenses 12,000 10,000 Total current assets 119,000 114,000 Property, plant, and equipment 374,000 354,000 Less accumulated depreciation 190,000 165,000 Net property, plant, and equipment 184,000 189,000 Total assets $ 303,000 $ 303,000 Liabilities and stockholders' equity: Current liabilities: Accounts payable $ 13,000 $ 9,000 Accrued liabilities 52,000...
A company has the following income statement and balance sheet: INCOME STATEMENT Sales $1,000 Costs 600...
A company has the following income statement and balance sheet: INCOME STATEMENT Sales $1,000 Costs 600 Depreciation 240 EBIT $ 160 Interest expenses 60 EBT $ 100 Taxes (40%) 40 Net income $ 60 BALANCE SHEET Cash $ 20 Accounts payable $ 30 Short-term investments 30 Accruals 50 Accounts receivable 20 Notes payable 10 Inventory 60 Current liabilities 90 Current assets 130 Long-term debt 70 Gross fixed assets 140 Common stock 30 Accumulated deprec. 40 Retained earnings 40 Net fixed...
Edman Company is a merchandiser that has provided the following balance sheet and income statement for...
Edman Company is a merchandiser that has provided the following balance sheet and income statement for this year. Beginning Balance Ending Balance Assets Cash $ 62,800 $ 150,000 Accounts receivable 160,000 180,000 Inventory 230,000 240,000 Property, plant & equipment (net) 833,000 793,000 Other assets 37,000 37,000 Total assets $ 1,322,800 $ 1,400,000 Liabilities & Stockholders’ Equity Accounts payable $ 70,000 $ 80,000 Bonds payable 550,000 550,000 Common stock 410,000 410,000 Retained earnings 292,800 360,000 Total liabilities & stockholders’ equity $...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT