Week+3-Assignment-Pro+Forma+Statements

In: Business and Management

Submitted By soldierboy1
Words 630
Pages 3
-------------------------------------------------
Top of Form color-code matches: default mode: auto-navigation: Save Cancel
Bottom of Form
-------------------------------------------------
Top of Form * -------------------------------------------------
Word Count: words * -------------------------------------------------
Percentage: % or Cancel
Bottom of Form * preferences
Document Viewer
Turnitin Originality Report * Processed on: 22-Dec-2012 10:11 AM CST * ID: 294959697 * Word Count: 227 * Submitted: 1
Week+3-Assignment-Pro+Forma+Statements[1] By Robert Oxendine Similarity Index
41%
What's this?
Similarity by Source
Internet Sources:
41%
Publications:
0%
Student Papers:
N/A
include quoted include bibliography exclude small matches download refresh print mode: 18% match (Internet from 8/2/10) http://www.jiskha.com 9% match (Internet from 4/3/10) http://sprott.carleton.ca 8% match (Internet from 2/18/12) http://www.coursehero.com 6% match (Internet from 9/30/10) http://studentoffortune.com -------------------------------------------------
Week 3-Assignment-Pro Forma Statements The Landis Corporation A.) ( ) Spontaneous Assets = 5% + 15% + 25% + 40% = 85% Spontaneous Liabilities = 15% + 10% = 25% RNF = ( ) ( ) = .85 ($15 million) - .25 ($15 million) - .06 ($115) (1 -.5) = $12.75 million - $3.75 million - $3.45 million = $5.55 million B.) An increase in Landis Corporation’s payout ratio will reduce the company’s retained earnings and profit margin, and therefore will increase its need for external funding. A reduction in its payout ratio will allow the company to retain more of its earnings and decrease its need for external funding. Therefore the profit margin for Landis Corporation will increase, thus increasing its ability to finance its assets and cover its short-term debts. C.)…...

Similar Documents

Pro Forma Statements

...Quinniece Garrett Individual: Pro Forma Statements Comprehensive Problem: Landis Corporation The Landis Corporation had 2008 sales of $100 million. The balance sheet items that vary directly with sales and the profit margin are as follows: Percent Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5% Accounts receivable. . . . . . . . . . . . . . . . . . . . . . 15 Inventory . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25 Net fixed assets . . . . . . . . . . . . . . . . . . . . . . . . . 40 Accounts payable . . . . . . . . . . . . . . . . . . . . . . . 15 Accruals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 Profit margin after taxes . . . . . . . . . . . . . . . . . . 6% The dividend payout rate is 50 percent of earnings, and the balance in retained earnings at the end of 2008 was $33 million. Common stock and the company’s long-term bonds are constant at $10 million and $5 million, respectively. Notes payable are currently $12 million. A- How much additional external capital will be required for next year if sales increase 15 percent? (Assume that the company is already operating at full capacity.) B- What will happen to external fund requirements if Landis Corporation reduces the payout ratio, grows at a slower rate, or suffers a decline in its profit margin? Discuss each of these separately. C- Prepare a pro forma balance sheet for 2009 assuming that any external funds......

Words: 396 - Pages: 2

Analyzing Pro Forma Statements

...Analyzing Pro Forma Statements FIN/571 Kalena Armstrong-Henry November 4, 2013 Analyzing Pro Forma Statements General and financial managers can both benefit from forecasting financial statements. Proforma statements assist financial managers to plan accordingly, in terms of the company’s financial needs. How much financing is needed and when it is needed can be determined by acquiring an estimate of the company’s future balance sheet accounts and income statement. Hence, the purpose of the Proforma analysis is to forecast the company’s financial statements under a particular condition (Parrino et al., 2012). Subsequently, total assets must equate the sum of total liabilities and owner’s equity; otherwise the manager must consider corrective action (Parrino et al., 2012). The Proforma analysis has been proven to be instrumental for general managers in the planning of inventory and employment intensities; particularly problems solving issues. During the developing stages of the forecasting a manager is permitted to analyze the results; thus, identifying potential “hot spots” and handling the issues accordingly. Dealing with “hot spots” with ample time to spare during the forecasting stage is vital to any financial manager. When performing a Proforma Analysis the financial manager can handle forthcoming issues weeks or months in advance; thus, providing the manager ample time to avoid a potential real-time calamity. Subsequently, the manager will gain the ability......

Words: 1327 - Pages: 6

Analyzing Pro Forma Statements

...XYZ Company, Inc: Analyzing Pro Forma Statements Karen E. Estremera Pizarro University of Phoenix FIN/571 - Foundations of Corporate Finance June 23, 2014 Prof. Victor Mojica – Rivera Analyzing Pro Forma Statements Pro Forma Statements are financial statements that a company prepares to consider the effects of potential activity (Pro Forma Statement, 2013). It is a financial statement showing the forecast or projected operating results and balance sheet, as in pro forma income statements, balance sheets, and statements of cash flows ((Parrino, Kidwell, and Bates, 2012). The XYZ Company, Inc. is looking to increase the sales in the next five years with the introduction of a new product in their organization. The following paper will review XYZ Company’s five-year financial plan to grow the organization. To achieve the company growth the strategy is introduce a new product and maximize capacity. Through increased sale, we will be getting fixed assets with the excess cash and will be taking loan if is necessary to cover any additional costs arise or are not sufficiently measured. Below in Figure 1-1, the pro forma income statement shows a 12% increase in gross sales for the year 2014 and 11 % in the next five-years. Therefore, in same proportion have been estimated the increase in the cost of sales, then other operating expenses and selling expenses will increase in the same ratio of sales. The increase in cost of sales are the purchases of raw...

Words: 789 - Pages: 4

Fin 571 Pro Forma Statement

...Per forma Statements of XYZ Company INC We assume that there is an increase in the sales due to the introduction of new product and increase in the production capacity. With increased sale, we will be acquiring fixed assets with the excess cash and will be taking loan as follows: XYZ Company INC Performa Income Statement Income Statement | 20XX | % Ratio to the Sales | 20X1 | 20X2 | 20X3 | 20X4 | 20X5 | Revenue (net) | $1,747,698 | 100.0% | $2,097,238 | $2,306,961 | $2,537,657 | $2,791,423 | $3,070,566 | Cost of revenue | $1,050,270 | 60.1% | $1,260,324 | $1,386,356 | $1,524,992  | $1,677,491 | $1,845,240 | Gross Profit | $697,428 | 39.9% | $836,914 | $920,605 | $1,012,665 | $1,113,932 | $1,225,325 | Selling expense | $125,000 | 7.2% | $150,000 | $165,000 | $181,500 | $199,650 | $219,615 | Operating expenses | $285,850 | 16.4% | $343,020 | $377,322 | $415,054 | $456,560 | $502,216 | Operating profit | $286,578 | 16.4% | $343,894 | $378,283 | $416,111 | $457,722 | $503,495 | Other income (expense), net | $24,150 | 1.4% | $28,980 | $31,878 | $35,066 | $38,572 | $42,430 | Pretax profit | $262,428 | 15.0% | $314,914 | $346,405 | $381,045 | $419,150 | $461,065 | Income Tax allowance | $118,093 | 6.8% | $141,712 | $155,883 | $171,471 | $188,618 | $207,480 | Net Profit | $144,335 | 8.3% | $173,202 | $190,522 | $209,574 | $230,532 | $253,585 | Revenue will increase by twice in year 20X1, after......

Words: 722 - Pages: 3

Omm 622 Week 3 Assignment Income Statement

...OMM 622 Week 3 Assignment Income Statement http://homeworklance.com/downloads/omm-622-week-3-assignment-income-statement/ To Get this Tutorial Copy & Paste above URL Into Your Browser Hit Us Email for Any Inquiry at: Lancehomework@gmail.com Visit our Site for More Tutorials: ( http://homeworklance.com/ ) OMM 622 Week 3 Assignment Income Statement Providing details only on earnings is created by transactions from the general ledger. This statement, also known as the income statement is separated into three areas of cost: direct cost, indirect cost and non-operating items, leaving a net income of gain or loss. Being able to tell a story about profitability gives investors a new way to review income over a period of time due to earnings activities. Gross Profit Generated by the inflow of assets or receivable of liabilities, revenue makes up an important factor in creating a company’s gross profit. In addition to the outcome of gross profit, costs of goods have to be provided. This cost includes the charge of product minus the cost it takes to create it. “COGS is recognized in the same period as the related revenue, so that revenues and related expenses are always matched against each other (the matching principle); the result should be recognition of the proper amount of profit or loss in an accounting period” (Accountingtool, 2014). The goal of creating the legitimacy of the income statement is to associate the statement records to the accounting records and to......

Words: 1052 - Pages: 5

Omm 622 Week 3 Assignment Income Statement

...OMM 622 Week 3 Assignment Income Statement http://homeworklance.com/downloads/omm-622-week-3-assignment-income-statement/ To Get this Tutorial Copy & Paste above URL Into Your Browser Hit Us Email for Any Inquiry at: Lancehomework@gmail.com Visit our Site for More Tutorials: ( http://homeworklance.com/ ) OMM 622 Week 3 Assignment Income Statement Providing details only on earnings is created by transactions from the general ledger. This statement, also known as the income statement is separated into three areas of cost: direct cost, indirect cost and non-operating items, leaving a net income of gain or loss. Being able to tell a story about profitability gives investors a new way to review income over a period of time due to earnings activities. Gross Profit Generated by the inflow of assets or receivable of liabilities, revenue makes up an important factor in creating a company’s gross profit. In addition to the outcome of gross profit, costs of goods have to be provided. This cost includes the charge of product minus the cost it takes to create it. “COGS is recognized in the same period as the related revenue, so that revenues and related expenses are always matched against each other (the matching principle); the result should be recognition of the proper amount of profit or loss in an accounting period” (Accountingtool, 2014). The goal of creating the legitimacy of the income statement is to associate the statement records to the accounting records and to......

Words: 2630 - Pages: 11

What Is a Pro Forma Income Statement

...What is the purpose of a Pro Forma income statement? How would you use the information from the Pro Forma income statement? Provide an example. According to businesstown.com, Pro Forma income statements are “an important tool for planning future business operations. If the projections predict a downturn in profitability, you can make operational changes such as increasing prices or decreasing costs before these projections become reality.” Pro Forma income statements are used to let investors know a company’s operating results, conforming to investopedia.com, “Pro Forma financial statements take out one-time charges to smooth earnings.” In addition, “Pro-forma earnings describe a financial statement that has hypothetical amounts, or estimates, built into the data to give a "picture" of a company's profits if certain nonrecurring items were excluded.” (investopedia.com) The information from a Pro Forma income statement can be used through: * To give investors a clearer view of company operations - This applies to the nature of a business. investopedia.com explains that “Companies in certain industries tend to use pro-forma reporting more than others, as the impetus to report pro-forma numbers is usually a result of industry characteristics. For example, some cable and telephone companies almost never make a net operating profit because they are constantly writing down big depreciation costs.” (businesstown.com) But; * For companies that do not include cash......

Words: 382 - Pages: 2

Analyzing Pro Forma Statements Paper

... Analyzing Pro Forma Statements Paper Gregory Curry FIN/571 April 22, 2015 CRISTINA MARINE Analyzing Pro Forma Statements Analyzing Pro Forma Statements can be used internally or externally to determine how financially stable a company is whether International or within the USA, ratios play a key role in determining how a company is doing financially either for the good or the bad or indifferent. I we will use three common ratios to determine how financially stable from how Shimizu International and Lexmark US based company balance sheets with their business information is doing these last three years. Balance sheets from Shimizu International and Lexmark, companies no matter the industry no company wants a current ratio less than one because this suggests that the company has more liabilities than assets meaning that in the short run they will be more likely not able to pay their debts. This is why “the current ratio is a popular financial ratio used to test a company's liquidity also referred to as its current or working capital position by deriving the proportion of current assets available to cover current liabilities” (Richard Loth, 2015). The figures for both Shimizu International and Lexmark companies will display their current ratios from 2012, 2013 and 2014. It's takes time to convert a company's...

Words: 851 - Pages: 4

Omm 622 Week 3 Assignment Income Statement

...OMM 622 Week 3 Assignment Income Statement http://homeworklance.com/downloads/omm-622-week-3-assignment-income-statement/ To Get this Tutorial Copy & Paste above URL Into Your Browser Hit Us Email for Any Inquiry at: Lancehomework@gmail.com Visit our Site for More Tutorials: ( http://homeworklance.com/ ) OMM 622 Week 3 Assignment Income Statement Providing details only on earnings is created by transactions from the general ledger. This statement, also known as the income statement is separated into three areas of cost: direct cost, indirect cost and non-operating items, leaving a net income of gain or loss. Being able to tell a story about profitability gives investors a new way to review income over a period of time due to earnings activities. Gross Profit Generated by the inflow of assets or receivable of liabilities, revenue makes up an important factor in creating a company’s gross profit. In addition to the outcome of gross profit, costs of goods have to be provided. This cost includes the charge of product minus the cost it takes to create it. “COGS is recognized in the same period as the related revenue, so that revenues and related expenses are always matched against each other (the matching principle); the result should be recognition of the proper amount of profit or loss in an accounting period” (Accountingtool, 2014). The goal of creating the legitimacy of the income statement is to associate the statement records to the accounting records and to......

Words: 3419 - Pages: 14

Analyzing Pro Forma Statement

... Pro forma income statement is similar to historical income statement, the difference is that the pro forma income statement projects the future. Pro forma income statements provide an important benchmark for operating a business throughout the year ( BusinessTown 2001 ). It provides the information that they need to help them make the right choices for their business. The XYZ Company are looking to increase their sales in the next five years. The company will introduce a new product and they will also maximize capacity in order to achieve company’s growth. Through the increase sale, the company will be able to get fixed assets with the use of their excess cash and in necessary they will take some loans to cover the additional cost that will arise. The pro forma income statement show a 12% increase in their gross sales and in the next five years there will be an 11% increase. There will be an increase in the cost of sales and those for the supplies, raw materials and product ion labor of the company that will happen when they start to add the new product. The increase will be tied to the expense of selling and under that are the new products commission sale, marketing the new product and hiring new workers. The total cost of sale represent 60.1 % and the gross profit is 39.9% of increase on sales. The total operating expenses will be 16.4 % of the sales and under that are payroll taxes, major expenses wages and benefits. Under the wages is hiring new worker, if needed,...

Words: 628 - Pages: 3

Analyzing Pro Forma Statement

...Analyzing Pro Forma Statements Kaleah S. Daniels FIN/571 Analyzing Pro Forma Statements Pro forma statements are prepared to forecast financial results that are based on anticipated future projects or events. It is design to show projection of revenues, cash flows deducting the estimated expenses or costs for a particular business plan. Pro forma statements assist financial managers to plan accordingly, in terms of the company’s financial needs. How much financing is needed and when it is needed can be determined by acquiring an estimate of the company’s future balance sheet accounts and income statement. Hence, the purpose of the Pro forma analysis is to forecast the company’s financial statements under a particular condition (Parrino et al., 2012). XYZ Company, INC. is planning for business expansion in the coming years. This paper will discuss and analyze pro forma statements of five year projections created. The company’s income statement displays that the break in the current year occurred when; “Net sales equals $1,747,698, Gross profit equals $697,428 and Total operating expenses equals $285,850” (UOP, 2014). XYZ’s “management expects sales to increase by 10 percent for the coming year. Assuming that the financial statement accounts vary directly with changes in sales and that management has no financing plan at this time” (Parrino, 2012, pg. 613). Using the data from the current statement (income & balance sheet) we are able to calculate, 1)......

Words: 670 - Pages: 3

Fin 571 Week 4 – Individual Assignment – Analyzing Pro Forma Statements

...FIN 571 Week 4 – Individual Assignment – Analyzing Pro Forma Statements Click Link Below To Buy: http://hwcampus.com/shop/fin-571-week-4-individual-assignment-wileyplus-quiz/ Or Visit www.hwcampus.com FIN 571 Week 4 Individual Assignment WileyPlus Quiz (1) Present value: Tommie Harris is considering an investment that pays 6.5 percent annually. How much must he invest today such that he will have $25,000 in seven years? (Round to the nearest dollar.) (2) PV of multiple cash flows: Jack Stuart has loaned money to his brother at an interest rate of 5.75 percent. He expects to receive $625, $650, $700, and $800 at the end of the next four years as complete repayment of the loan with interest. How much did he loan out to his brother? (Round to the nearest dollar.) (3) PV of multiple cash flows: Hassan Ali has made an investment that will pay him $11,455, $16,376, and $19,812 at the end of the next three years. His investment was to fetch him a return of 14 percent. What is the present value of these cash flows? (Round to the nearest dollar.) (4) PV of multiple cash flows: Pam Gregg is expecting cash flows of $50,000, $75,000, $125,000, and $250,000 from an inheritance over the next four years. If she can earn 11 percent on any investment that she makes, what is the present value of her inheritance? (Round to the nearest dollar.) (5) Present value of an annuity: Transit Insurance Company has made an investment in another company that will guarantee it a cash......

Words: 536 - Pages: 3

Fin 571 Week 4 – Individual Assignment – Analyzing Pro Forma Statements

...FIN 571 Week 4 – Individual Assignment – Analyzing Pro Forma Statements Click Link Below To Buy: http://hwcampus.com/shop/fin-571-week-4-individual-assignment-wileyplus-quiz/ Or Visit www.hwcampus.com FIN 571 Week 4 Individual Assignment WileyPlus Quiz (1) Present value: Tommie Harris is considering an investment that pays 6.5 percent annually. How much must he invest today such that he will have $25,000 in seven years? (Round to the nearest dollar.) (2) PV of multiple cash flows: Jack Stuart has loaned money to his brother at an interest rate of 5.75 percent. He expects to receive $625, $650, $700, and $800 at the end of the next four years as complete repayment of the loan with interest. How much did he loan out to his brother? (Round to the nearest dollar.) (3) PV of multiple cash flows: Hassan Ali has made an investment that will pay him $11,455, $16,376, and $19,812 at the end of the next three years. His investment was to fetch him a return of 14 percent. What is the present value of these cash flows? (Round to the nearest dollar.) (4) PV of multiple cash flows: Pam Gregg is expecting cash flows of $50,000, $75,000, $125,000, and $250,000 from an inheritance over the next four years. If she can earn 11 percent on any investment that she makes, what is the present value of her inheritance? (Round to the nearest dollar.) (5) Present value of an annuity: Transit Insurance Company has made an investment in another company that will guarantee it a cash......

Words: 536 - Pages: 3

Pro Forma Financial Statements for Walt Disney Co.

...#14- Walt Disney Company: Pro Forma financial statements: income statement, balance sheet, cash flow statement, and applicable financial ratios with a baseline year and three years into the future. Income Statement 12/31/2014 12/31/2015 Percent Change Revenues $48,813,000 $52,465,000 1 7.48% Cost of Goods Sold 26,420,000 28,364,000 1 7.36% Gross Profit 22,393,000 24,101,000 1 7.63% Operating Expenses 37,378,000 39,294,000 1 5.13% EBIT (14,985,000) (15,193,000) 1 1.39% Interest Expense - - ####### #VALUE! EBT 12,246,000 13,868,000 1 13.25% Tax 4,242,000 5,016,000 1 18.25% Non-Recurring Events 140,000 53,000 -1 -62.14% Net Income 8,144,000 8,905,000 1 9.34% Balance Sheet 12/31/2014 12/31/2015 Percent Change Assets Cash and Equivalents $3,421,000 $4,269,000 1 25% Accounts Receivable 8,319,000 8,786,000 1 6% Inventory 1,574,000 1,571,000 -1 0% Other Current Assets 1,855,000 2,132,000 1 15% Total Current Assets 15,169,000 16,758,000 1 10% Property Plant & Equipment 47,054,000 50,023,000 1 6% Goodwill 27,881,000 27,826,000 -1 0% Intangibles 12,759,000 13,355,000 1 5% Other Long-Term Assets 857,000 832,000 -1 -3% Total Assets 84,186,000 88,182,000 1 5% Liabilities Accounts Payable 5,371,000 5,504,000 1 2% Other Current Liabilities 3,988,000 4,470,000 1 12% Total Current Liabilities 13,292,000 16,334,000 1 23% Long-Term Debt 12...

Words: 870 - Pages: 4

Fin 571 Week 4 – Individual Assignment – Analyzing Pro Forma Statements

...FIN 571 Week 4 – Individual Assignment – Analyzing Pro Forma Statements Click Link Below To Buy: http://hwcampus.com/shop/fin-571-week-4-individual-assignment-wileyplus-quiz/ Or Visit www.hwcampus.com FIN 571 Week 4 Individual Assignment WileyPlus Quiz (1) Present value: Tommie Harris is considering an investment that pays 6.5 percent annually. How much must he invest today such that he will have $25,000 in seven years? (Round to the nearest dollar.) (2) PV of multiple cash flows: Jack Stuart has loaned money to his brother at an interest rate of 5.75 percent. He expects to receive $625, $650, $700, and $800 at the end of the next four years as complete repayment of the loan with interest. How much did he loan out to his brother? (Round to the nearest dollar.) (3) PV of multiple cash flows: Hassan Ali has made an investment that will pay him $11,455, $16,376, and $19,812 at the end of the next three years. His investment was to fetch him a return of 14 percent. What is the present value of these cash flows? (Round to the nearest dollar.) (4) PV of multiple cash flows: Pam Gregg is expecting cash flows of $50,000, $75,000, $125,000, and $250,000 from an inheritance over the next four years. If she can earn 11 percent on any investment that she makes, what is the present value of her inheritance? (Round to the nearest dollar.) (5) Present value of an annuity: Transit Insurance Company has made an investment in another company that will guarantee it a cash......

Words: 536 - Pages: 3