What are the formulas used to get the answer in dividens, addition to retained earnings, short-term debt, and long-term debt.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
100%

What are the formulas used to get the answer in dividens, addition to retained earnings, short-term debt, and long-term debt. 

25 Balance Sheet ($ Million)
26 Assets
27 Cash and Marketable Securities
28 Accounts Receivable
29 Inventories
30 Other Current Assets
$28.4
$29.4
$30.9
$32.4
$34.1
2.1%
$120.1
$117.7
$123.6
$129.8
$136.2
8.4%
$116 8
$123.3
$129.5
$135.9
$142.7
8.8%
$97.5
$362.8
$106.5
$376.9
$111.8
$395.7
$123.3
$436.3
$117.4
7.6%
31 Total Current Assets
$415.5
32
33 Property, Plant and Equipment, Gross
34 Accumulated Depreciation
35 Property. Plant and Equipment, Net
36
37 Other Non-Current Assets
38 Total Non-Current Assets
$913.1
$986.1
$1,065.0
$1,150.2
$1,242.3
8.0%
$427 9
$506.8
$5920
S684.0
S783.4
$4852
$479.4
$473.0
$466.2
$458.9
$456.3
$492.8
$532.2
$574.8
$620.8
8.0%
$941.5
$972.2
$1,005.3
$1.041.0
$1,079.7
39
40 Total Assets
$1,304.3
$1,349.1
$1,401.0
$1,456.6
$1,516.0
41
42 Liabilities and Shareholders' Equity
43 Accounts Payable
44 Short-Term Debt
45 Other Current tiabilites
46 Total Current Liabilities
S98.9
S897
$126 8
s80.5
S1103
$111.3
$302.1
$85.5
$1225
S94.2
$131 4
6.1%
$136 4
12.0%
$1163
$324.3
$1221
$338.7
$128.2
$353.9
$134.6
$369.9
8.3%
48 Long-Term Debt
49 Deferred Income Taxes
50 Other Non-Current Liabilities
51 Total Liabilities
$197.1
$216
$218.1
$183.8
$190.2
$204.6
18.0%
$19.6
$106.5
S20 6
$111.8
$12.7
$22.7
$123.3
1.4%
$94.5
$117.4
7.6%
$627.4
$634.2
S661.3
S690.0
$720.5
52
53 Paid-in Capital
54 Retained Earnings
55 Total Shareholders' Equity
$44.8
$44.8
$44.8
$44.8
$44.8
S694. 9
$739.7
S632.1
$670.0
S721.8
S750 7
$676.9
$714.8
$766.6
S795.5
56
57
Total Liabilitios and Shareholders' Equity
$1,304.3
$1,349.1
$1,401.0
$1,456.6
$1,516.0
58
59 Stock issuancekbuyback) (in dollars)
60 Stock issuance(buyback) (in millions of shares)
(S53.4)
(1.1)
($69 8)
(1.3)
($69 9)
(1.1)
(S69 6)
(0.9)
Transcribed Image Text:25 Balance Sheet ($ Million) 26 Assets 27 Cash and Marketable Securities 28 Accounts Receivable 29 Inventories 30 Other Current Assets $28.4 $29.4 $30.9 $32.4 $34.1 2.1% $120.1 $117.7 $123.6 $129.8 $136.2 8.4% $116 8 $123.3 $129.5 $135.9 $142.7 8.8% $97.5 $362.8 $106.5 $376.9 $111.8 $395.7 $123.3 $436.3 $117.4 7.6% 31 Total Current Assets $415.5 32 33 Property, Plant and Equipment, Gross 34 Accumulated Depreciation 35 Property. Plant and Equipment, Net 36 37 Other Non-Current Assets 38 Total Non-Current Assets $913.1 $986.1 $1,065.0 $1,150.2 $1,242.3 8.0% $427 9 $506.8 $5920 S684.0 S783.4 $4852 $479.4 $473.0 $466.2 $458.9 $456.3 $492.8 $532.2 $574.8 $620.8 8.0% $941.5 $972.2 $1,005.3 $1.041.0 $1,079.7 39 40 Total Assets $1,304.3 $1,349.1 $1,401.0 $1,456.6 $1,516.0 41 42 Liabilities and Shareholders' Equity 43 Accounts Payable 44 Short-Term Debt 45 Other Current tiabilites 46 Total Current Liabilities S98.9 S897 $126 8 s80.5 S1103 $111.3 $302.1 $85.5 $1225 S94.2 $131 4 6.1% $136 4 12.0% $1163 $324.3 $1221 $338.7 $128.2 $353.9 $134.6 $369.9 8.3% 48 Long-Term Debt 49 Deferred Income Taxes 50 Other Non-Current Liabilities 51 Total Liabilities $197.1 $216 $218.1 $183.8 $190.2 $204.6 18.0% $19.6 $106.5 S20 6 $111.8 $12.7 $22.7 $123.3 1.4% $94.5 $117.4 7.6% $627.4 $634.2 S661.3 S690.0 $720.5 52 53 Paid-in Capital 54 Retained Earnings 55 Total Shareholders' Equity $44.8 $44.8 $44.8 $44.8 $44.8 S694. 9 $739.7 S632.1 $670.0 S721.8 S750 7 $676.9 $714.8 $766.6 S795.5 56 57 Total Liabilitios and Shareholders' Equity $1,304.3 $1,349.1 $1,401.0 $1,456.6 $1,516.0 58 59 Stock issuancekbuyback) (in dollars) 60 Stock issuance(buyback) (in millions of shares) (S53.4) (1.1) ($69 8) (1.3) ($69 9) (1.1) (S69 6) (0.9)
A
H.
1 Income Statement and Balance Sheet for Vitex Corp.
3 Income Statement ($ Million)
Forecast Period
2004
$1,471.2
Forecasting
Factor
2002
$1,334.4
$667.0
$667.4
2006
$1,622.0
$811.0
$811.0
2005
$1,544.7
6 Sales
7 Cost of Sales
8 Gross Operating Income
2003
$1,401.1
$700.6
$700.6
5.0%
S735.6
$772.4
50.0%
$735.6
$772.4
9.
10 Selling, General & Admn. Expenses
11 Depreciation
12 Other Net (IncomeVExpenses
$373.3
$406.3
$426.6
$448.0
$470.4
29.0%
$92.0
$75.2
($8.2)
$227.1
$789
(S9.8)
$225.2
$85.2
$99.4
8.0%
($10.3)
($10.8)
$243.2
($11.4)
-0.7%
13 EBIT
$234.0
$252.6
14
($2.0)
$23.7
$205.4
(S1.7)
($1.8)
($1.9)
($2.0)
6.0%
15 Interest (Income)
16 Interest Expense
17 Pre-Tax Income
$20.1
$206.8
7.0%
$20.3
$224.7
$19.4
$21,3
$216.4
$233.3
9.0%
18
$78.7
$146.1
S81.6
$151.6
19 Income Taxes
S72.6
$72.4
S75.7
35.0%
20 Net Income
21
22 Dividends
23 Adaton to Retained Eamings
$132.8
$134.4
$140.7
10%
$40.1
$43.1
$46.0
$49.3
$53.1
40.0%
$92.7
$91.3
$94.7
$96.8
$98.6
24
Transcribed Image Text:A H. 1 Income Statement and Balance Sheet for Vitex Corp. 3 Income Statement ($ Million) Forecast Period 2004 $1,471.2 Forecasting Factor 2002 $1,334.4 $667.0 $667.4 2006 $1,622.0 $811.0 $811.0 2005 $1,544.7 6 Sales 7 Cost of Sales 8 Gross Operating Income 2003 $1,401.1 $700.6 $700.6 5.0% S735.6 $772.4 50.0% $735.6 $772.4 9. 10 Selling, General & Admn. Expenses 11 Depreciation 12 Other Net (IncomeVExpenses $373.3 $406.3 $426.6 $448.0 $470.4 29.0% $92.0 $75.2 ($8.2) $227.1 $789 (S9.8) $225.2 $85.2 $99.4 8.0% ($10.3) ($10.8) $243.2 ($11.4) -0.7% 13 EBIT $234.0 $252.6 14 ($2.0) $23.7 $205.4 (S1.7) ($1.8) ($1.9) ($2.0) 6.0% 15 Interest (Income) 16 Interest Expense 17 Pre-Tax Income $20.1 $206.8 7.0% $20.3 $224.7 $19.4 $21,3 $216.4 $233.3 9.0% 18 $78.7 $146.1 S81.6 $151.6 19 Income Taxes S72.6 $72.4 S75.7 35.0% 20 Net Income 21 22 Dividends 23 Adaton to Retained Eamings $132.8 $134.4 $140.7 10% $40.1 $43.1 $46.0 $49.3 $53.1 40.0% $92.7 $91.3 $94.7 $96.8 $98.6 24
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Economic Value Added
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
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education