Consider the following income statement for the Heir Jordan Corporation: HEIR JORDAN CORPORATION Income Statement $42,000 33,000 Sales Costs $ 9,000 1,890 Taxable income Taxes (21%) Net income $ 7,110 $1,500 Dividends Addition to retained 5,610 earnings The projected sales growth rate is 15 percent. Prepare a pro forma income statement assuming costs vary with sales and the dividend payout ratio is constant.
Q: INCOME STATEMENT XYZ Industries is forecasting the following income statement: Sales P8,000,000…
A: Net income = 2,500,000 Tax rate = 40% Operating cost = 55% of sales Depreciation and amortization…
Q: ENN Corporation has interest expense of P16,000, sales of P600,000, a tax rate of 30%, and after-tax…
A: Times interest earned ratio = Earnings before interest and tax/interest expense where, Earnings…
Q: The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected…
A: External Financing Needed (EFN)=Forecasted assets-Forecasted liabilities and equity
Q: Suppose a firm has the following information: Sales = $10million; costs of goods sold (excluding…
A: Computation:
Q: Leo's Corp has sales of $ 684,000, operating expenses of $ 437,000, interest expense of $ 13,800,…
A: Ratio analysis: This is the quantitative analysis of financial statements of a business enterprise.…
Q: Required information [The following information applies to the questions displayed below.] Shown…
A: In order to determine the net income earned during the year, the business entities prepare the…
Q: These are the simplified financial statements for Judd Enterprises. Income statement Current…
A: Formula used: Projected Retained Earnings: = Old Retained earnings + Net Income-Dividends
Q: The most recent financial statements for Martin, Inc., are shown here: Income Statement Sales…
A:
Q: Barton Industries has operating income for the year of $3,100,000 and a 38% tax rate. Its total…
A: Given information: Operating income: $3,100,000 Tax : 38% Investment : $20,000,000 Cost of capital :…
Q: The most recent financial statements for live co. Are shown here: income statement: sales $12,000,…
A: Net income = 3168 Equity = 18480 Return on Equity = Net income / Equity =3168/18480 = 17.14286%
Q: Following is information from Soar Corporation for Year 6 ($ in millions). Total revenue…
A: Net operating profit after tax also known as NOPAT can be calculated in following way. Net…
Q: The most recent financial statements for Bello Company are shown here: Income Statement Balance…
A: Internal growth rate (IGR) means maximum level of growth which a company can achieve without any…
Q: IF a corporation earns $240,000 and the payout ratio ( proportion distributed) is 20 percent, what…
A: Given: Total earnings = $240000 Payout ratio =20% = 0.20
Q: Consider the following simplified financial statements for the Wims Corporation (assuming no Income…
A: Income Statement Particulars Amount Sales (15% increase) (22,000 x 111%) 24,420 Less: Costs…
Q: Consider the following simplified financial statements for Turnbull Inc. - assuming no income taxes.…
A: 1. Pro Forma Income Statement: Sales (15% increase from current level. Hence projected sales is…
Q: Mr. Park presented its projected net sales of 30,000,000.00 to the Board as part of the business…
A: Gross profit ratio = 1 - Cost of goods sold % = 1 - 0.76 = 24%
Q: Cecil, Inc. has sales of $682,100. Earnings before interest and taxes is equal to 20 percent of…
A: Profit Margin = Net Profit /Sales
Q: The Moore Corporation has operating income (EBIT) of $750,000. The company’s depreciation expense is…
A: Net income is calculated by using the following formula: NI = (EBIT - Interest) * (1 - tax rate) Net…
Q: Please consider the following financial numbers for Carridine Company and then prepare answers to…
A: Net income is the income which is left with the company after paying off its expenses. Net income is…
Q: Eagle Sports Supply has the following financial statements. Assume that Eagle's assets are…
A: internal growth rate formula: internal growth rate = ROA×RR GIVEN , ROA =NET INCOMETOTAL…
Q: Current Sales $18,900 $ 11,700 Debt $ 15,700 assets Costs 12,800 Fixed assets 26,500 Equity 22,500…
A: Internal growth rate = Retention ratio * Return on Equity Retention ratio = 1 - Dividend payout…
Q: Barton Industries has operating income for the year of $3,500,000 and a 37% tax rate. Its total…
A: Economic Value Added (EVA) is a financial indicator that helps in determining the profitability of…
Q: Keller Cosmetics maintains an operating profit margin of 9.00% and a sales-to-assets ratio of 3.90.…
A: Note: Given situation consists of multiple questions and in this situation, no specified one…
Q: If a corporation earns $240,000 and the payout ratio (proportion distributed) is 35 percent, what is…
A: Given : Income = $240,000Payout Ratio = 35% Dividends = Income * Payout Ratio…
Q: The most recent financial statements for Mandy Company are shown here: Income Statement Sales Costs…
A: Solution:- Sustainable growth rate means the growth rate at which the company will grow in future…
Q: Consider the following simplified financial statements for the Phillips Corporation assuming no…
A:
Q: G. R. Edwin Inc. had sales of $5.88 million during the past year. The cost of goods sold amounted to…
A: Tax liability is the amount of tax that a firm/individual needs to pay to the Government on its…
Q: Eagle Sports Supply has the following financial statements. Assume that Eagle's assets are…
A: Internal Growth Rate means the highest level of growth which a business can achieve without taking…
Q: Eagle Sports Supply has the following financial statements. Assume that Eagle's assets are…
A: Company have to pay dividend to investors from total profits earn, this portion is called pay-out…
Q: Given the following income statements and Balance sheet, find the following financial ratios Income…
A: Financial ratios are computed for the evaluation of the entity’s financial condition.
Q: The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected…
A: Pro forma income statements are projected statements. These kind of statements are used for the…
Q: The following is Firm Y's current statement of comprehensive income. If the firm is currently…
A: The question is multiple choice question Required Choose the Correct Option.
Q: The most recent financing statements for throwing copper co. Are shown here: income statement: sales…
A:
Q: erhad has the following income statement items for 2021: Revenue/Sales RM4,801,139 Finance…
A: We need to compute earnings before tax.
Q: The following year-end data pertain to Adan Corporation: Earnings before interest and taxes 800,000…
A: EBIT = 800,000 Current asset = 800,000 Non current asset = 3200,000 Current liability = 400,000…
Q: Consider the following data from the financial statements of Stevenson Company, which has a tax rate…
A: Ratio Analysis - The ratio is the technique used by the prospective investor or an individual or…
Q: Data for the wholesale products division of ABC Co. are as follows: Earnings before interest and…
A: As per cost accounting and financial reporting Economic value added = NOPAT - (WACC*INVESTED…
Q: Required information [The following information applies to the questions displayed below.] Shown…
A: Net income: Net income is the revenue of the company after deducting all the expenses and taxes. It…
Q: JBC Inc. has the following information reported by its chief accountant for the current year: Sales…
A: given information sales = $4,500,000 operating income = $505,000 total assets = $2,500,000 current…
Q: The most recent financial statements for Cardinal, Inc., are shown here: Income Statement Sales…
A: External financing needed here would be External finance needed = Increases in assets -increases in…
Q: Cecil, Inc. has sales of $682,100. Earnings before interest and taxes is equal to 20 percent of…
A: Profit margin: This ratio indicates the percentage of sales which converted into profit. It is…
Q: Robbins Corporation reports the following information at December 31, 2020: Sales $15,000,000, Cash…
A: Gross Margin = Sales - Cost of Goods Sold
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
- Consider the following income statement for Jordan Corporation:Jordan CorporationIncome Statement Sales₱ 38,000 Costs18,400 Taxable Income₱19,600 Taxes (34%)6,664 Net Income₱12,936 Dividends₱5,200 Addition to Retained Earnings7,736 A 25% growth rate in sales is projected. Prepare a pro forma income statement assuming costs vary with sales and the dividend payout ratio is constant. What is the projected addition to retained earnings?help me answer these pleaseeeeee 1. Given a price-earnings ratio of 12, EPS of P2.18, and payout ratio of 75%, compute for the dividend yield. (use 2 decimal places for your final answer, express in percentage) 2. A company's sales last year were $615,000 and its net income was $45,800. It has $465,000 in assets financed only by common equity. Determine the profit margin needed to achieve a 14.5% ROE. Use 4 decimal places in your final answer. Express in percentage 3. Net income for 2020 was P1,825,600. In 2021, it decreased by 53%. Still using the 2020 net income as the base year, by 2022, net income increased by 130%. Determine the net income for 2021 and 2022, respectively. (separate the values by a comma followed by a space ", ") 4. P240,000 will be deposited in a fund at the beginning of each six months for 5 yrs. Using 11% as the interest rate compounded semi-annually, compute how much is in the fund at the end of 4 ½ years just after the last deposit. (use 2 decimal places for…Estimating Share Value Using the ROPI Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 2018, for Humana. Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places. Reported Horizon period Terminal millions Sales NOPAT NOA 2018 2019 2020 2021 2022 $56,912 $57,766 $58,632 $59,512 $60,404 2,492 2,542 2,580 2,619 2,658 4,097 4,158 4,221 4,284 4,032 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate 1% Discount rate (WACC) 7.8% Common shares outstanding 135.6 million Net nonoperating obligations (NNO) $(6,129) million ($ millions) ROPI (NOPAT- [NOABeg x rw]) Present value of horizon ROPI Cum present value of horizon ROPI $ Present value of terminal ROPI NOA Total firm value Less NNO Firm equity value Shares outstanding (millions) Stock price per…
- Estimating Share Value Using the ROPI Model Following are forecasts of sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of December 31, 2018, for Humana. Terminal Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal place Reported Horizon period $ millions 2018 2019 2020 2021 2022 Period Sales $56,880 $57,734 $58,600 $59,480 $60,372 2,492 2,542 2,580 2.619 2,658 4,000 4,065 4,126 4,189 4,252 NOPAT NOA $60,976 2,684 4,295 Answer the following requirements with the following assumptions: Assumptions Terminal period growth rate Discount rate (WACC) 19 7.8% Common shares outstanding 135.6 million Net nonoperating obligations (NNO) S(6,161) million NNO is negative because Humana's nonoperating assets exceed its nonoperating liabilities. (a) Estimate the value of a share of common stock using the residual operating income (ROPI) model as of December 31,…Estimating Share Value Using the ROPI Model The following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Refer to the information in the table to answer the following requirements. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $ 3,469 $ 3,989 $ 4,587 $ 5,275 $ 6,066 $ 6,187 NOPAT 152 319 367 422 485 495 NOA 1,032 1,173 1,349 1,551 1,784 1,820 Answer the following requirements assuming a discount rate (WACC) of 10%, a terminal period growth rate of 2%, common shares outstanding of 87.2 million, and net nonoperating obligations (NNO) of $(858) million. (Negative NNO reflects net nonoperating assests such as investments rather than net obligations)(a) Estimate the value of a share of Abercrombie & Fitch common stock using the residual operating income (ROPI) model as of January 29, 2011. Rounding instructions: Round answers to…DIRECTION: Compute the following PROFITABILITY RATIOS Gross Margin= Gross Profit/Net Sales Net Profit Margin= Net Profit/ Net Sales Return on Equity= Profit/Shareholder's Equity Return on Asset= Profit/Total Asset TREND ANALYSIS Net Income Growth Rate Total Assets Growth Rate And also compute the percentage beside the columns December 31, December 31, PERCENTAGE 2021 2020 USD USD Assets Current assets Cash and cash equivalents 34,115,412 25,681,845 Short-term financial instruments 71,417,748 80,798,680 Short-term financial assets at amortized cost 2,944,705 2,409,853 Short-term financial assets at fair value through profit or loss 35,624 62,452 Trade receivables 35,585,565 27,065,012 Non-trade receivables 3,930,828 3,150,548 Prepaid expenses 2,042,001 1,980,685 Inventories 36,172,043 28,007,314 Other current assets 4,441,629 3,281,589 Assets held-for-sale - 812,370 Total Current Assets…
- Estimating Share Value Using the DCF ModelFollowing are forecasts of Target Corporation's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 30, 2016 Reported Horizon Period Terminal $ millions 2016 2017 2018 2019 2020 Period Sales $74,673 $76,166 $77,689 $79,243 $80,828 $81,636 NOPAT 3,360 3,427 3,496 3,566 3,637 3,674 NOA 22,402 22,850 23,307 23,773 24,248 24,491 Answer the following requirements assuming a terminal period growth rate of 1%, a discount rate (WACC) of 6%, common shares outstanding of 602 million, and net nonoperating obligations (NNO) of $8,488 million.Estimate the value of a share of Target common stock using the discounted cash flow (DCF) model as of January 30, 2016. Instructions: Round all answers to the nearest whole number, except for discount factors and stock price per share. Round discount factors to 5 decimal places. Round stock price per share to two decimal places. Do not use negative signs…(a) Calculate Return on Investment from the followingGross Profit Rs.100000, Office Expenses Rs. 10000, Selling and Distribution expenses Rs. 25000, Interest on Bank Loan Rs. 8000, Income tax Rs. 12000,Fixed Assets Rs. 300000, Current Assets Rs. 150000 & Current Liabilities Rs.125000(b) Calculate the earning per share from the following data15000 Equity Share of Rs. 10 each 15000010 % Preference Share Capital 100000Net Profit before Tax 55000.Solvency and Profitability Trend Analysis Crosby Company has provided the following comparative information: 20Y8 20Y7 20Y6 20Y5 20Y4 Net income $5,571,720 $3,714,480 $2,772,000 $1,848,000 $1,400,000 Interest expense 1,052,060 891,576 768,600 610,000 500,000 Income tax expense 1,225,572 845,222 640,320 441,600 320,000 Total assets (ending balance) 29,378,491 22,598,839 17,120,333 12,588,480 10,152,000 Total stockholders’ equity (ending balance) 18,706,200 13,134,480 9,420,000 6,648,000 4,800,000 Average total assets 25,988,665 19,859,586 14,854,406 11,370,240 8,676,000 Average total stockholders' equity 15,920,340 11,277,240 8,034,000 5,724,000 4,100,000 You have been asked to evaluate the historical performance of the company over the last five years. Selected industry ratios have remained relatively steady at the following levels for the last five years: 20Y4–20Y8…
- Consider the following income statement for the Heir Jordan Corporation: HEIR JORDAN CORPORATIONIncome Statement Sales $ 42,900 Costs 33,900 Taxable income $ 9,000 Taxes (21%) 1,890 Net income $ 7,110 Dividends $ 3,400 Addition to retained earnings 3,710 The balance sheet for the Heir Jordan Corporation follows. Based on this information and the income statement, supply the missing information using the percentage of sales approach. Assume that accounts payable vary with sales, whereas notes payable do not. (Leave no cells blank - be certain to enter "0" whenever the item is not a constant percentage of sales. Enter each answer as a percent rounded 2 decimal places, e.g., 32.16.) HEIR JORDAN CORPORATION Balance Sheet Percentage of Sales Percentage of Sales Assets…Estimating Share Value Using the DCF ModelAssume following are forecasts of Abercrombie & Fitch's sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of January 29, 2011. Reported Horizon Period (In millions) 2011 2012 2013 2014 2015 Terminal Period Sales $ 3,750 $ 4,500 $ 5,400 $ 6,480 $ 7,776 $ 7,853 NOPAT 464 539 654 794 982 960 NOA 1,320 1,602 1,933 2,332 2,791 2,802 Answer the following requirements assuming a discount rate (WACC) of 13.3%, a terminal period growth rate of 1%, common shares outstanding of 86.2 million, and net nonoperating obligations (NNO) of $(261) million (negative NNO reflects net nonoperating assets such as investments rather than net obligations).(a) Estimate the value of a share of Abercrombie & Fitch common stock using the discounted cash flow (DCF) model as of January 29, 2011. Rounding instructions: Round answers to the nearest whole number unless noted otherwise. Use your rounded answers for…Solvency and Profitability Trend Analysis (Graph Picture from A-D is on the buttom for references) Addai Company has provided the following comparative information: 20Y8 20Y7 20Y6 20Y5 20Y4 Net income $273,406 $367,976 $631,176 $884,000 $800,000 Interest expense 616,047 572,003 528,165 495,000 440,000 Income tax expense 31,749 53,560 106,720 160,000 200,000 Total assets (ending balance) 4,417,178 4,124,350 3,732,443 3,338,500 2,750,000 Total stockholders’ equity (ending balance) 3,706,557 3,433,152 3,065,176 2,434,000 1,550,000 Average total assets 4,270,764 3,928,396 3,535,472 3,044,250 2,475,000 Average total stockholders' equity 3,569,855 3,249,164 2,749,588 1,992,000 1,150,000 You have been asked to evaluate…