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 Read more Less More
A Francis radial flow hydroturonner blade widths are rom. The wicket gates between -15° s radial flow hydroturbine is desianed with runner inlet radius r2 = 2.80 m and i...
Aug 20 2020When the relative prices of American-made goods go up, the result isA) an increase in the exports of Canadian-made goods.B) a decrease in exports of Canadian-made goods. ...
Dec 07 2019A livestock company reports that the mean weigh of a group of steers is 1126 pounds with a standard deviation of 53 pounds. Based on the model N(1126,53) for the weight o...
May 01 2020When sodium hydroxide, NaOH, is dissolved in water, the species present in addition to water are:A)NaOH(aq)D)Naaq) and O2H22B)Naaq) and OHaq)E)NaOaq) and H3OC)Naaq) and H...
Feb 15 2020What is Burke’s view of the marketing research process? How does it compare with the one given in Chapter 1?
Aug 11 2020Wild type Drosophlia melangaster have normal wings and red eyes any unknown vial of different looking fruit flies is found. These flies are pure-breeding for scarlet eye ...
May 02 2020A technique in which managers walk around and talk to employees informally to monitor informal communications, listen to employee grievances and suggestions, and build ra...
Mar 13 2020What s listed in an adjusted trail balance
Nov 29 2017For 2008, Orchard Corporation reported after-tax net income of $5,800,000. During the year, the number of shares of stock outstanding remained constant at 10,000 of $100 ...
Jun 01 2018
Welcome to MyCourseHelp Services, World's leading Academic solutions provider with Millions of Happy Students.
