1. Pro Forma Statements [LO1] Consider the following simplified financial statements for the Phillips Corporation (assuming no income taxes): Income Statement Sales Costs $23,000 Assets 16,700 Net income $ 6,300 Balance Sheet Total $15,800 Debt Equity $15,800 Phillips has predicted a sales increase of 15 percent. It has predicted that every item on the balance sheet will increase by 15 percent as well. Create the pro forma statements and reconcile them. What is the plug variable here? Total $ 5,200 10,600 $15,800 2. Pro Forma Statements and EFN [LO1, 2] In the previous question, assume Phillips pays out half of net income in the form of a cash dividend. Costs and assets vary with sales, but debt and equity do not. Prepare the pro forma statements and determine the external financing needed.
1. Pro Forma Statements [LO1] Consider the following simplified financial statements for the Phillips Corporation (assuming no income taxes): Income Statement Sales Costs $23,000 Assets 16,700 Net income $ 6,300 Balance Sheet Total $15,800 Debt Equity $15,800 Phillips has predicted a sales increase of 15 percent. It has predicted that every item on the balance sheet will increase by 15 percent as well. Create the pro forma statements and reconcile them. What is the plug variable here? Total $ 5,200 10,600 $15,800 2. Pro Forma Statements and EFN [LO1, 2] In the previous question, assume Phillips pays out half of net income in the form of a cash dividend. Costs and assets vary with sales, but debt and equity do not. Prepare the pro forma statements and determine the external financing needed.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![1. Pro Forma Statements [LO1] Consider the following simplified financial
statements for the Phillips Corporation (assuming no income taxes):
Income Statement
Sales
$23,000 Assets
Costs
16,700
Net income $ 6,300
Balance Sheet
$15,800 Debt
Equity
Total
$ 5,200
10,600
$15,800
Total
$15,800
Phillips has predicted a sales increase of 15 percent. It has predicted that every item
on the balance sheet will increase by 15 percent as well. Create the pro forma
statements and reconcile them. What is the plug variable here?
2. Pro Forma Statements and EFN [LO1, 2] In the previous question, assume
Phillips pays out half of net income in the form of a cash dividend. Costs and assets
vary with sales, but debt and equity do not. Prepare the pro forma statements and
determine the external financing needed.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F82d2bf2d-d5e3-41da-8b8f-013074ae1fe4%2F5395c0a5-72c0-411c-9ed1-902c204889eb%2Fps2xte3_processed.jpeg&w=3840&q=75)
Transcribed Image Text:1. Pro Forma Statements [LO1] Consider the following simplified financial
statements for the Phillips Corporation (assuming no income taxes):
Income Statement
Sales
$23,000 Assets
Costs
16,700
Net income $ 6,300
Balance Sheet
$15,800 Debt
Equity
Total
$ 5,200
10,600
$15,800
Total
$15,800
Phillips has predicted a sales increase of 15 percent. It has predicted that every item
on the balance sheet will increase by 15 percent as well. Create the pro forma
statements and reconcile them. What is the plug variable here?
2. Pro Forma Statements and EFN [LO1, 2] In the previous question, assume
Phillips pays out half of net income in the form of a cash dividend. Costs and assets
vary with sales, but debt and equity do not. Prepare the pro forma statements and
determine the external financing needed.
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps

Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education