Home / Questions / 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 $ 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 $
Nov 07 2017 View more View Less
From freezer part which is at -20°C, you take out 2 cm thick meat slice. You set up your oven to 180°C. Assume that the steak is exposed to convection on both sides.(Prop...
Jul 31 2020A 72-cm3 sample of moist soil weighs 141.5 g. When it is dried out in an oven, it weighs 122.7 g. The specific gravity of solids is found to be 2.66. Find the water conte...
Aug 06 20201. Find V0 in the circuit in Fig. P4.35.2. Determine the expression for the output voltage, v0 of the inverting-summer circuit shown in Fig. P4.36.
May 24 2020What modification to the molecular orbital model was made from the experimental evidence that is paramagnetic?
Jul 31 2021Let f be the function defined by . Find
Jul 11 2021Usually, current assets are listed in a specific order, starting with cash. What is the objective of this order of listing?
Apr 08 2020Task The final stage of the marketing audit requires you to evaluate how well the marketing mix of the organisation is performing for your chosen organisation. NB: as bef...
Jul 31 2020In the current year, Emily, a widow, engages in the following transactions. Determine the amount of the completed gift, if any, arising from each of the following occurre...
Aug 17 2021A study was conducted to investigate drinking problems among college students. In 1983, a group of students were asked whether they had ever driven an automobile while dr...
Aug 02 2020Select an organization and describe its history, products, and major competitors in a paragraph or two. Develop a SWOT analysis detailing the strengths, weaknesses, oppor...
Mar 21 2020