Please show work for this problem. The Owl Corporation is planning for 20x2. The

Question

Please show work for this problem.
The Owl Corporation is planning for 20x2. The firm expects to have the following finandial result in 20x1 ($000) INCOME STATEMENT Revenue COGS Gross Margin Expenses EBIT Interest EBT Income tax Net Income $45,647 15,110 $30,537 13,294 $17,243 1,087 16,156 5,655 $10,501 100.0 33.1 66.9 29.1 37.8 2.4 35.4 12.4 23.0 BALANCE SHEET Assets Liabilities & Equity 1,31 Accts. Pay. 6,340 Accruals 2,518 Cash Accts. Rec. Inventory Curr. Assets Fixed Assets Gross 1,390 812 10,176 Crr. Liab. s 2,202 Capital 21,228 1,658 22,886 25,088 $29,679 Debt Accum. Dep. (1476 Equity $14,912 $25,088 Total Assets Management has made the following planning assumptions Total L & E Income Statement * Revenue will grow by 10%, The cost ratio will improve to 40% of revenues. * Expenses will be held to 48% of revenues. Balance Sheet . The year end cash balance will be $1.5 million. The ACP will improve to 40 days from the current 50. . Inventory turnover will improve to 8X from 6X Trade payables will contirue to be paid in 45 days New capital spending will be $6 million. Newly purchased assets will be depreciated over 10 years using the straight line method taking a full year's depreciation in the first year. The company's annual payroll will be $14.5 million at the end ot 20X2. . No dividends or new stock sales are plarned

Explanation / Answer

Income Statement

Revenue 45647*1.10 50212 COGS 50212*.40 20085 Expense 50212*.48 24102 Cash Given 1500 Accounts Receivable 50212*40/360 5579 Inventory 20085/8 2511

Related Questions

Navigate

• Browse (All)
• Browse P
• Subjects

---