Reference no: EM131117926
Pro forma balance sheet Peabody & Peabody has 2012 sales of $10 million. It wishes to analyze expected performance and financing needs for 2014-2 years ahead. Given the following information, respond to parts a and b.
(1) The percents of sales for items that vary directly with sales are as follows:
Accounts receivable, 12%
Inventory, 18%
Accounts payable, 14%
Net profit margin, 3%
(2) Marketable securities and other current liabilities are expected to remain unchanged.
(3) A minimum cash balance of $480,000 is desired.
(4) A new machine costing $650,000 will be acquired in 2013, and equipment costing $850,000 will be purchased in 2014. Total depreciation in 2013 is forecast as $290,000, and in 2014 $390,000 of depreciation will be taken.
(5) Accruals are expected to rise to $500,000 by the end of 2014.
(6) No sale or retirement of long-term debt is expected.
(7) No sale or repurchase of common stock is expected.
(8) The dividend payout of 50% of net profits is expected to continue.
(9) Sales are expected to be $11 million in 2013 and $12 million in 2014.
(10) The December 31, 2012, balance sheet follows.
|
Peabody & Peabody Balance Sheet December 31, 2012 ($000)
|
|
|
|
Assets
|
|
Liabilities and Stockholders' Equity
|
|
|
|
Cash
|
$ 400
|
Accounts payable
|
$1,400
|
|
|
Marketable securities
|
200
|
Accruals
|
400
|
|
|
Accounts receivable
|
1,200
|
Other current liabilities
|
80
|
|
|
Inventories
|
1,800
|
Total current liabilities
|
$1,880
|
|
|
Total current assets
|
$3,600
|
Long-term debt
|
2,000
|
|
|
Net fixed assets
|
4,000
|
Total liabilities
|
$3,880
|
|
|
Total assets
|
$7,600
|
Common equity
|
3,720
|
|
|
|
Total liabilities and
|
|
|
|
|
stockholders' equity
|
$7,600
|
|
a. Prepare a pro forma balance sheet dated December 31, 2014.
b. Discuss the financing changes suggested by the statement prepared in part a.
|
A no-growth company expected to pay
: Flatbush Shipyards is a no-growth company expected to pay a $12-per- share annual dividend into the distant future. Its cost of equity capital is 15 percent.
|
|
Organization and promotion expenses
: Interest revenue on investments held to fund construction of a building. Do you agree with these charges? If not, how would you deal with each of the items above in the corporation's books and in its annual financial statements?
|
|
Transformations in human culture
: The agricultural revolution allowed some transformations in human culture to take place during the ancient colonial times in Africa. identify at least three of these revolutions?
|
|
Create a world that simulates a driving test
: Also, write a function named is Test Passed, which evaluates whether the user has passed the test (i.e., whether the car has been driven past the gate).
|
|
Analyze expected performance and financing needs
: Pro forma balance sheet Peabody & Peabody has 2012 sales of $10 million. It wishes to analyze expected performance and financing needs for 2014-2 years ahead. Given the following information, respond to parts a and b.
|
|
Violence of the french revolutionary era
: The violence of the French Revolutionary era, the ideologies of the Enlightenment passing through the fire, the powerful reaction against the traumatic decades just passed: all these factors roiling together produced the new ideology known as "Rom..
|
|
Two positions have normally been taken
: It should be included at the same rate as is charged to normal operations. What are the circumstances or rationale that support or deny the application of these methods?
|
|
Find nyse marketrac and click on the djia ticker tape
: 1. Go to Find NYSE MarkeTrac and click on the DJIA ticker tape, which shows trades for the stocks in the Dow Jones Industrial Averages. Stop the tape at GE. What are the latest price, dividend yield, and P/E ratio?
|
|
What is the length of the trail
: A straight trail with a uniform inclination of 11° leads from a lodge at an elevation of 600 feet to a mountain lake at an elevation of 9000 feet. What is the length of the trail (to the nearest foot)?
|