80.2K

Verified Solution

Link Copied!

Amounts are in thousands of dollars (except number of shares and price per share):

Kiwi Fruit Company Balance Sheet
Cash and equivalents	$	570
Operating assets		650
Property, plant, and equipment		2,700
Other assets		110
Total assets	$	4,030
Current liabilities	$	920
Long-term debt		1,280
Other liabilities		120
Total liabilities	$	2,320
Paid in capital	$	340
Retained earnings		1,370
Total equity	$	1,710
Total liabilities and equity	$	4,030

Kiwi Fruit Company Income Statement
Net sales	$	7,800
Cost of goods sold		(5,900	)
Gross profit	$	1,900
Operating expense		(990	)
Operating income	$	910
Other income		105
Net interest expense		(200	)
Pretax income	$	815
Income tax		(285	)
Net income	$	530
Earnings per share	$	2.00
Shares outstanding		265,000
Recent price	$	34.50

Kiwi Fruit Company Cash Flow Statement
Net income	$	530
Depreciation and amortization		175
Changes in operating assets		(90	)
Changes in current liabilities		(120	)
Operating cash flow	$	495
Net additions to properties	$	180
Changes in other assets		(80	)
Investing cash flow	$	100
Issuance/redemption of long-term debt	$	(190	)
Dividends paid		(220	)
Financing cash flow	$	(410	)
Net cash increase	$	95

Prepare a pro forma income statement, balance sheet, and cash flow statement for Kiwi Fruit assuming a 10 percent increase in sales.

Answer & Explanation Solved by verified expert

See Answer