(Solution) Amounts are in thousands of dollars (except number of shares and price per share):
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. (Leave no cells blank - be certain to enter "0" wherever required. Negative amounts should be indicated by a minus sign. Input all amounts as thousands of dollars. Round earnings per share to 2 decimal places. Omit the "$" sign in your response.) Kiwi Fruit Company Pro Forma Income Statement Net sales $ Cost of goods sold Gross profit $ Operating expense Operating income $ Other income Net interest expense Pretax income $ Income tax Net income $ Earnings per share $ Shares outstanding Kiwi Fruit Company Pro Forma Cash Flow Statement Net income $ Depreciation and amortization Changes in operating assets Changes in current liabilities Operating cash flow $ Net additions to property $ Changes in other assets Investing cash flow $ Issuance/redemption of long-term debt $ Dividends paid Financing cash flow $ Net cash increase $ Kiwi Fruit Company Pro Forma Balance Sheet Cash and equivalents $ Operating assets Property, plant, and equipment Other assets Total assets $ Current liabilities $ Long-term debt Other liabilities Total liabilities $ Paid in capital $ Retained earnings Total equity $ Total liabilities and equity $
This question was answered on: Sep 21, 2023
Solution~00021147636572.zip (25.37 KB)
This attachment is locked
Our expert Writers have done this assignment before, you can reorder for a fresh, original and plagiarism-free copy and it will be redone much faster (Deadline assured. Flexible pricing. TurnItIn Report provided)
Answered
QUALITYApproved
DATE ANSWEREDSep 21, 2023
EXPERTTutor
ANSWER RATING
We have top-notch tutors who can do your essay/homework for you at a reasonable cost and then you can simply use that essay as a template to build your own arguments.
You can also use these solutions:
