70.2K

Verified Solution

Link Copied!

The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales $754,000 Costs 589,000 Other expenses 25,000 Earnings before interest and taxes Interest paid $ 140,000 21,000 Taxable income Taxes (21%) $ 119,000 24,990 Net income $ 94,010 Dividends Addition to retained earnings $28,203 65,807 CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 21,340 Accounts payable $ 55,500 Accounts receivable 44,280 Notes payable 14,700 Inventory 98,960 Total $ 70,200 Total $ 164,580 Long-term debt $ 137,000 Fixed assets Net plant and equipment $430,000 Owners' equity Common stock and paid-in surplus Retained earnings $ 118,000 269,380 Total $ 387,380 Total assets $594,580 Total liabilities and owners' equity $594,580 In 2017, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations.) In 2017, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations.) Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Taxes Net income Assets Current assets Cash Accounts receivable Inventory Total Pro Forma Balance Sheet Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total Total liabilities and owners' equity Fixed assets Net plant and equipment Total assets What is the EFN? (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) EFN

Answer & Explanation Solved by verified expert

See Answer