The most recent financial statements for Crosby, Incorporated, appear below. Interest expense will remain constant, the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Assume the firm is operating at full capacity and the debt-equity ratio is held constant. Sales Costs Other expenses Earnings before interest and taxes Interest expense Taxable income Taxes (21%) Net income CROSBY, INCORPORATED 2021 Income Statement Dividends Addition to retained earnings → Show Transcribed Text Current assets Cash Accounts receivable Inventory Total Total assets Fixed assets Net plant and equipment Assets $ 27,475 56,265 $ 20,940 31,970 71,320 $124,230 $ 686,530 554,420 14,020 $ 118,090 12,090 CROSBY, INCORPORATED Balance Sheet as of December 31, 2021 $ 341,980 $ 106,000 22,260 $ 83,740 C Liabilities and Owners' Equity Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus $ 105,000 Retained earnings 166,705 Total $271,705 $ 466,210 Total liabilities and owners' equity $ 466,210 Current liabilities $ 53,790 13,215 $ 67,005 $ 127,500

EBK CONTEMPORARY FINANCIAL MANAGEMENT
14th Edition
ISBN:9781337514835
Author:MOYER
Publisher:MOYER
Chapter3: Evaluation Of Financial Performance
Section: Chapter Questions
Problem 10P
icon
Related questions
Topic Video
Question
The most recent financial statements for Crosby, Incorporated, appear below. Interest
expense will remain constant, the tax rate and the dividend payout rate also will remain
constant. Costs, other expenses, current assets, fixed assets, and accounts payable
increase spontaneously with sales. Assume the firm is operating at full capacity and the
debt-equity ratio is held constant.
Sales
Costs
Other expenses
Earnings before interest and taxes
Interest expense
Taxable income
Taxes (21%)
Net income
CROSBY, INCORPORATED
2021 Income Statement
Dividends
Addition to retained earnings
→ Show Transcribed Text
Current assets
Cash
Accounts receivable
Inventory
Total
Total assets
Fixed assets
Net plant and equipment
Assets
$ 27,475
56,265
$ 20,940
31,970
71,320
$ 124,230
CROSBY, INCORPORATED
Balance Sheet as of December 31, 2021
$ 341,980
$ 686,530
554,420
14,020
$ 466,210
$ 118,090
12,090
$ 106,000
22,260
$ 83,740
Liabilities and Owners' Equity
Current liabilities
Accounts payable
Notes payable
Total
Long-term debt
Owners' equity
Common stock and paid-in surplus $ 105,000
Retained earnings
166,705
Total
$ 271,705
$ 466,210
Total liabilities and owners' equity
$ 53,790
13,215
$ 67,005
$ 127,500
Transcribed Image Text:The most recent financial statements for Crosby, Incorporated, appear below. Interest expense will remain constant, the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Assume the firm is operating at full capacity and the debt-equity ratio is held constant. Sales Costs Other expenses Earnings before interest and taxes Interest expense Taxable income Taxes (21%) Net income CROSBY, INCORPORATED 2021 Income Statement Dividends Addition to retained earnings → Show Transcribed Text Current assets Cash Accounts receivable Inventory Total Total assets Fixed assets Net plant and equipment Assets $ 27,475 56,265 $ 20,940 31,970 71,320 $ 124,230 CROSBY, INCORPORATED Balance Sheet as of December 31, 2021 $ 341,980 $ 686,530 554,420 14,020 $ 466,210 $ 118,090 12,090 $ 106,000 22,260 $ 83,740 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus $ 105,000 Retained earnings 166,705 Total $ 271,705 $ 466,210 Total liabilities and owners' equity $ 53,790 13,215 $ 67,005 $ 127,500
Complete the pro forma income statements below. (Do not round intermediate
calculations and round your answers to the nearest whole number, e.g., 32.)
Sales
Costs
Other expenses
EBIT
Interest expense
Taxable income
Taxes (21%)
Net income
Dividends
Add to RE
Pro Forma Income Statement
20% Sales Growth 30% Sales Growth 35% Sales Growth
Calculate the EFN for 20, 30, and 35 percent growth rates. (A negative answer should
be indicated by a minus sign. Do not round intermediate calculations and round your
answers to the nearest whole number, e.g., 32.)
EFN
20%
30%
35%
Transcribed Image Text:Complete the pro forma income statements below. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Sales Costs Other expenses EBIT Interest expense Taxable income Taxes (21%) Net income Dividends Add to RE Pro Forma Income Statement 20% Sales Growth 30% Sales Growth 35% Sales Growth Calculate the EFN for 20, 30, and 35 percent growth rates. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) EFN 20% 30% 35%
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 6 images

Blurred answer
Knowledge Booster
Ratio Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT