Sales Costs Taxable Income Income Taxes Income Statement Sales -The most recent financial statements for a compan Costs €65.000,00 €45.000,00 €20.000,00 C 5.000,00 Net Income €15.000,00 Assets and costs are proportional to sales. Debt and equity are not. A dividend of €10.000 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be €84.500,00. a) Create the pro forma statements and reconcile them. Pro-Forma Income Statement Taxable Income Assets Total Taxes (25%) € 80.000,00 €80.000,00 Balance Sheet Debt Equity Total Assets Total €20.000,00 €60.000,00 €80.000,00 Pro-Forma Balance Sheet Debt Equity Total

Sales Costs Taxable Income Income Taxes Income Statement Sales -The most recent financial statements for a compan Costs €65.000,00 €45.000,00 €20.000,00 C 5.000,00 Net Income €15.000,00 Assets and costs are proportional to sales. Debt and equity are not. A dividend of €10.000 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be €84.500,00. a) Create the pro forma statements and reconcile them. Pro-Forma Income Statement Taxable Income Assets Total Taxes (25%) € 80.000,00 €80.000,00 Balance Sheet Debt Equity Total Assets Total €20.000,00 €60.000,00 €80.000,00 Pro-Forma Balance Sheet Debt Equity Total

Managerial Accounting: The Cornerstone of Business Decision-Making

7th Edition

ISBN:9781337115773

Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger

Publisher:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger

Chapter15: Financial Statement Analysis

Section: Chapter Questions

Problem 1MCQ

See similar textbooks

Similar questions

The most recent financial statements for WFY, Co., are shown here: INCOME STATEMENT SALES 35250,00 COSTS 24675,00 TAXABLE INCOME 10575,00 TAXES(35%) 3701,25 NET INCOME 4582,20 BALANCE SHEET CURRENT ASSEST 10400 DEBT 17500 FIXED ASSEST 28750 EQUITY 21650 TOTAL 39159 TOTAL 39150 Assets and costs are proportional to sales. Debt and equity are not. The company pays a payout ratio of 60%, and the company wishes to maintain a constant payout ratio. The forecast for next year’s sales is €37500. a) What is the external financing needed? b) Calculate the internal growth rate. How do you interpret it?
Common size Net sales Cost of sales Gross profit Selling, general and administrative expenses Other (income) expense, net Operating profit Interest expense, net. Income before income taxes Provision for income taxes Net income including interests Less: Net income attributable to interests Net income attributable to Dawning Company 2011 100.00 100.00 40.86 42.69 57.31 59.14 34.41 34.79 (0.05) 22.95 2010 0.31 22.64 7.38 15.26 0.38 22.04 2009 2008 2007 2006 7.18 14.86 100.00 100.00 41.23 41.20 58.77 58.80 0.72 1.93 22.42 23.59 34.46 34.84 35.70 3.61 20.35 0.75 0.50 23.08 19.60 100.00 100.00 40.41 41.08 59.59 58.92 7.44 6.31 15.64 13.29 4.04 19.84 1.25 18.59 35.21 5.49 18.22 Required: analyse and interpret the Common-Size Income statement on the company performance for the period 2006 to 2011 1.39 16.83 5.50 5.30 13.08 11.53 0.74 0.71 0.69 0.52 0.49 0.47 14.53 14.15 14.95 12.77 12.60 11.06
3. Not for profit accounting accounts for expenses in the following manner: NET goods or services (before taxes) plus i. 18% of the former PST portion (8%) of HST* ii. 50% of the former GST portion (5%) of HST** *82% of the 8% is put through an HST recovery line **50% of the 5% is put through another HST recovery line With the above information in mind, please indicate the $ amounts that should be allocated to the Expense and HST Recovery lines. Expense $584.18 HST $75.94 Total $660.12 Enter your answer
Required Information P13-6 (Algo) Computing Comparative Financial Statements and ROA Profit Driver Ratios LO 13-3, 13-4, 13-5 [The following information applies to the questions displayed below.] The comparative financial statements for Chinook Company are below Income statement Sales revenue Cost of goods sold Gross profit Operating expenses and interest expense Pretax income Income tax Net income Balance sheet Cash Accounts receivable (net) Inventory Property and equipment (net) Total assets Current liabilities (no interest) Long-term liabilities (interest rate: 12%) Common stock ($5 par value, 6,780 shares outstanding) Retained earnings Total liabilities and stockholders' equity P13-6 Part 1 Year 2 Year 1 $ 204,000 $ 178,500 115,500 101,400 88,500 69,100 57,400 53,700 31,100 15,400 9,400 4,700 $ 21,700 $ 5,400 14,708 41,400 47,100 $ 10,700 $ 7,700 18,700 36,800 39,400 $ 108,600 $ 102,600 $ 16,700 45,700 33,500 12,700 $ 17,700 45,700 33,500 5,700 $ 108,600 $ 102,600 Required: 1.…
The financial data of Mammoth corporation for the year ended 31st December,2020 is as followsParticulars Variable expense as percentage of sales 66.67Interest Expense ($) 200DOL 5DFL 3Income tax rate 0.35Requirement:a) Prepare income statement for company.
Required Information P13-6 (Algo) Computing Comparative Financial Statements and ROA Profit Driver Ratios LO 13-3. 13-4. 13-5 [The following information applies to the questions displayed below.] The comparative financial statements for Chinook Company are below Income statement Sales revenue Cost of goods sold Gross profit Operating expenses and interest expense Pretax income Income tax $ 284,000 Year 2 Year 1 $ 178,500 115,500 101,400 88,500 69,100 57,400 53,700 31,100 Net income Balance sheet Cash Accounts receivable (net) Inventory Property and equipment (net) Total assets Current liabilities (no interest) Long-term liabilities (interest rate: 12%) Common stock ($5 par value, 6,780 shares outstanding) Retained earnings Total liabilities and stockholders' equity P13-6 Part 1 9,400 $ 21,700 $ 5,400 14,700 15,400 4,700 $ 10,700 $ 7,700 18,700 36,800 41,400 47,100 39,400 $ 108,600 $ 102,600 $ 16,700 $ 17,700 45,700 33,500 12,700 $ 108,600 Required: 1. Compute component percentages for…
The measurement of earnings concept that consists of a companys profit from operations after taxed are subtracted is ________. A. ROI B. EPS C. EBITDA D. NOPAT
Net sales Cost of goods sold Selling and administrative expenses Interest expense Other income (expense) Income tax expense Net income Current assets Noncurrent assets Total assets Current liabilities Long-term debt Total stockholders' equity Total liabilities and stockholders' equity Total assets Total stockholders' equity Current liabilities Target Corporation Income Statement Data for Year $65,357 45,583 15,101 707 (94) 1,384 $ 2,488 $18,424 26,109 Balance Sheet Data (End of Year) $44,533 $11,327 17,859 15,347 Walmart Inc. $44,533 $408,214 304,657 79,607 10,512 2,065 (411) 7,139 $ 14,335 $48,331 122,375 $170,706 $55,561 44,089 71,056 $170,706 Beginning-of-Year Balances $44,106 13,712 $163,429 65,682 55,390
Consider the following income statement: Sales Costs Depreciation Taxes Calculate the EBIT. EBIT $748,168 486,752 110,700 Net income 23% Calculate the net income.
a. Fill in the missing numbers in the following income statement: Note: Do not round intermediate calculations and round your answers to the nearest whole number, e.g. 32. Sales Costs Depreciation EBIT Taxes (21%) Net income $ 544,300 349,300 97,300 b. What is the OCF? Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32. b. OCF c. Depreciation tax shield c. What is the depreciation tax shield? Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32.
Which of the following shows the percentage of profit remaining after deducting cost of sales?( On ur own pls) Horizontal Analysis Debt-to-Equity Ratio Gross Profit Margin Net Profit Margin
Problem 2: Sander Company presents the following information below: Sales P970,000 Cost of Goods Sold Gross profit Total Operating Expenses Taxable income from business Less: Personal Deduction Less: Additional Deduction 387,000 272600 50,000 50,000 Net Taxable Income TaskRequirements : Compute the gross profit, taxable income from business and tax due for Sander Company.