101112131415We need to forecast 2019 using the modified percentage of sales method to prepare for amanagement meeting. We expect to grow 10%, in all areas except for:Fixed assets is expected to grow $88,000 due to an expansion program already underway.The firm pays 9% interst on all of its debt. Assume the tax rate is a flat 25%. There are noplans for dividends or the sale any additional stock next year. Make a forecast of theincome statement and balance sheet.16 Revenue17 CGS18 GM19 Expenses20 EBIT21 Interest22 EBT23 Tax24 Net Income252627 Proforma Balance Sheet 20x1 ($000)28 Assets29 Current Assets30 Fixed Assets3132 Total Assets3334 Liabilities and Equity35 Current Liab3637 Debt38 Equity39 Total Liab & Equity4041Example CompanyCurrent & Projected Income Statements($000)201864228935324011333802555201819855275087***325D33875020192019706318

Answered: Image /qna-images/answer/56689d70-9d72-4938-8529-b0ad11f2a541.jpg

We need to forecast 2019 using the modified percentage of sales method to prepare for a management meeting. We expect to grow 10%, in all areas except for: Fixed assets is expected to grow $88,000 due to an expansion program already underway. The firm pays 9% interst on all of its debt. Assume the tax rate is a flat 25%. There are no plans for dividends or the sale of any additional stock next year. Make a forecast of the income statement and balance sheet. Revenue CGS GM Expenses EBIT Interest EST Tax Net Income Proforma Balance Sheet 2011 (5000) Assets Current Assets Fixed Assets Total Assets Liabilities and Equity Current Liab Debt Equity Total Liab & Equity Example Company Current & Projected Income Statements (5000) 2018 642 289 353 240 113 33 80 25 55 2018 198 552 750 87 325 338 750 2019 2019 706 318

We need to forecast 2019 using the modified percentage of sales method to prepare for a management meeting. We expect to grow 10%, in all areas except for: Fixed assets is expected to grow $88,000 due to an expansion program already underway. The firm pays 9% interst on all of its debt. Assume the tax rate is a flat 25%. There are no plans for dividends or the sale of any additional stock next year. Make a forecast of the income statement and balance sheet. Revenue CGS GM Expenses EBIT Interest EST Tax Net Income Proforma Balance Sheet 2011 (5000) Assets Current Assets Fixed Assets Total Assets Liabilities and Equity Current Liab Debt Equity Total Liab & Equity Example Company Current & Projected Income Statements (5000) 2018 642 289 353 240 113 33 80 25 55 2018 198 552 750 87 325 338 750 2019 2019 706 318

Financial Management: Theory & Practice

16th Edition

ISBN:9781337909730

Author:Brigham

Publisher:Brigham

Chapter12: Corporate Valuation And Financial Planning

Section: Chapter Questions

Problem 3P: Smiley Corporations current sales and partial balance sheet are shown here. Sales are expected to...

See similar textbooks

Similar questions

Smiley Corporations current sales and partial balance sheet are shown here. Sales are expected to grow by 10% next year. Assuming no change in operations from this year to next year, what are the projected spontaneous liabilities?
Utilize the 2019 financial statements for Micron Industries provided on page 1 and assume that the company is currently operating below capacity, at 80%.Required: Prepare Pro-Forma statements for 2020 (rounding all figures to the nearest dollar) assuming: All costs/income/expenses and net working capital vary directly with sales/revenue.  No new equity is raised. Sales are projected to increase by 15% The tax rate and the dividend payout ratio will remain constant.  Interest Expense and Depreciation Expense will remain unchanged.Clearly state if Micron Industries will require external financing or would have excess financing in 2020, and how much.
15) Residual Income Valuation - Grand Central Video's accountant forecasts the following Net Income for the next two years: Year 2021 $2,420,000 2022 $2,600,000 She estimates that Grand Central's Re = 12%, and its growth rate g=8%. The company does not give a dividend. If its book value is $15,000,000, what valuation does the accountant place on the company? Please choose the answer closest to your calcualtion. А. $34,287,000 В. $9,082,000 С. $21,217,000 D. $24,073,00
Suppose Naboo Manufacturing's sales increase 20% over the next year. Assuming that all asset accounts change proportionately to sales, what will the company be paying in taxes in 2020?
Harvey manufacturing company expected in 2021 to have 18% increase in sales compared to 2020 sales of P850,000. The company projects a 15% net profit margin by the end of 2021. Twenty five percent of the net profit margin will be returned to the shareholders in the form of dividends. How much, in total, must be added to the beginning retained earnings? P150,450.00 $153,000.00 P37,612.50 P112,837.50
The following relates to financial projections of ABC Co. for 2019: Suppose that, in 2024, ABC’s sales are expected to increase by 15%. By what percentage is the operating income expected to increase?
Need help with this practice problem, please write clearly thank you
Morrissey Technologies Inc.'s 2019 financial statements are shown here. Suppose that in 2020, sales increase by 10% over 2019 sales. The firm currently has 100,000 shares outstanding. It expects to maintain its 2019 dividend payout ratio and believes that its assets should grow at the same rate as sales. The firm has no excess capacity. However, the firm would like to reduce its operating costs/sales ratio to 87.5% and increase its total liabilities-to-assets ratio to 30%. (It believes its liabilities- to-assets ratio currently is too low relative to the industry average.) The firm will raise 30% of the 2020 forecasted interest-bearing debt as notes payable, and it will issue long-term bonds for the remainder. The firm forecasts that its before-tax cost of debt (which includes both short- and long-term debt) is 12.5%. Assume that any common stock issuances or repurchases can be made at the firm's current stock price of $45.a. Construct the forecasted financial…
Tallinn Financial forecasts €200,000 in net income next fiscal year and ending total assets for €600,000. Tallinn pays 60% of its net income out in dividends. Tallinn’s current shareholder equity €240,000 and current liabilities are €100,000. Current liabilities are forecast to increase by €20,000 and debt (long-term) is expected to remain constant. What is Tallinn’s net new financing needed next year?
ssume that today is December 31, 2018, and that the following information applies to Abner Airlines: After-tax operating income [EBIT(1 - T)] for 2019 is expected to be $500 million. The depreciation expense for 2019 is expected to be $180 million. The capital expenditures for 2019 are expected to be $400 million. No change is expected in net operating working capital. The free cash flow is expected to grow at a constant rate of 6% per year. The required return on equity is 15%. The WACC is 10%. The firm has $200 million of non-operating assets. The market value of the company's debt is $3.096 billion. 340 million shares of stock are outstanding. Using the corporate valuation model approach, what should be the company's stock price today? Do not round intermediate calculations. Round your answer to the nearest cent. $
Assume that today is December 31, 2018, and that the following information applies to Abner Airlines: After-tax operating income [EBIT(1 - T)] for 2019 is expected to be $500 million. The depreciation expense for 2019 is expected to be $180 million. The capital expenditures for 2019 are expected to be $400 million. No change is expected in net operating working capital. The free cash flow is expected to grow at a constant rate of 6% per year. The required return on equity is 15%. The WACC is 10%. The firm has $200 million of non-operating assets. The market value of the company's debt is $3.096 billion. 340 million shares of stock are outstanding. Using the corporate valuation model approach, what should be the company's stock price today? Do not round intermediate calculations. Round your answer to the nearest cent. $
Suppose Naboo Manufacturing's sales increase 20% over the next year. Assuming that all asset accounts change proportionately to sales, what is the external financing needed?