Year Under Armour Performances NS Trend (Base Year: Previous Year) Net Sales 2009 $856,411,000.00 N.A. 2010 $1,063,927,000.00 2011 $1,472,684,000.00 2012 $1,834,921,000.00 2013 $2,332,051,000.00 2014 $3,084,370,000.00 2015 $3,963,313,000.00 2016 $4,825,335,000.00 64.076.553.000.00l NS Trend (Base Year: 2009) N.A.
Q: Sales increase Pierce Furnishings generated $2 million in sales during 2015, and it's year-end total…
A: Given information: Sales (S0) in 2015 is $2 million, Total assets (A0) were $1.5 million, Total…
Q: Using AFN formula in financial forecasting approach, given the following accounting information…
A: The liabilities which are referred as the obligations of business entity when immediately changes…
Q: 15/24 crual Basis Balance Sheet As of December 31, 2024 Dec 31, 24 % of Column 24000 - PayrollI…
A: The question is related to Net Profit Margin. The Net Profit Margin is calculated as under Net…
Q: Statement of comprehensive income for the year ended 31 December 2021 Sales 10 000 000 Cost of…
A: Budgeted Statement of Comprehensive Income is a statement prepared as a future forecast or future…
Q: Sales $1,561,836 Operating Income $87,385 Total Assets (investment) $517,201 Target Rate of Return…
A: Please see the next step for the solution
Q: SALES INCREASE Pierce Furnishings generated $2 million in sales during 2015, and its year-end total…
A: Current sales= $2million Asset= $1.5 million Current Liabilities= $500,000 ($2,00,000 Notes Payable,…
Q: verizon Consolidated Balance Sheets (In millions of dollars) As of As of ASSETS Cash and cash…
A: Solution- Formula = Net Income / Shareholder equity WE have in the question- Net income for 2020…
Q: Using the Percent-of-Sales method, please forecast 2016 using the following assumptions 2016 Cash…
A: W.N. - 1 : Revenue Growth = 25% Formula = 2016 Revenue - 2015 Revenue2015 RevenueX100 => (2016…
Q: In Millions of Dollars 2015 2014 2013 2012 Cash and equivalents $ 807,926 $ 560,960 $ 617,866 $…
A: The current ratio determines the ability of the company to repay its current liabilities.It helps…
Q: None
A: Absolutely, let's delve deeper into forecasting next year's sales using the average approach in…
Q: Forecast the next year Income Statement using the base year and growth rates.
A: Income Statement ItemBase YearGrowth RateForecast FormulaSales10020%Sales = Base Year Sales * (1 +…
Q: drake CORPORATION drake CORPORATION Statement of Financial Position Statement of Comprehensive…
A: Hi student Since there are multiple subparts, we will answer only first three subparts.
Q: Assume the following sales data for a company: 2022 $990000 2021 866640 2020 690000 If 2020 is the…
A: Percentage increase in sales means the change in sales from base period to the current period. It…
Q: ny --Additional Financing Needed Assume sales grow 40% in 2021 over 2020; the average collection…
A: Ratio Analysis - Ratio analysis is a tool for analyzing and evaluating a company's financial status.…
Q: SENSITIVITY ANALYSIS IN FORECASTING FINANCIAL STATEMENTS Colossal Chemical Corporation Year Ended…
A: Financial statement refers to a set of statement that displays the financial information of a…
Q: Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Net Profit ($ 000’) 50 200…
A: Profits are the financial gains that are received when the amount spent on something is subtracted…
Q: year 2019 Long Loans to Cash Ratio 72.5% Net Income to Equity Ratio 33% Current Ratio 3.32 Fixed…
A: The question is related to Ratio Analysis. The details are given. The Return on Investment is…
Q: Sales COGS Gross Profit elect one: O 2017 1,000,000 300,000 A O O revenue is used as the base-figure…
A: The Vertical analysis mainly refers to the method in which each and every item is recorded as the…
Q: Question: Calculate the average annual growth rate of Microsoft from the fiscal year ending 2009…
A: Calculate the average annual growth rate as follows:
Q: 2020 2019 Net Profit 329485359 793650022 Revenue 5233144472 6408004827 Total Assets 12178021214…
A: Ratio analysis is the study of a company's financial statements in order to understand its…
Q: Analyse the financial situation of ABC company year wise and report your findings
A: Financial ratios are the quantitative measures used by analysts to determine the financial…
Q: Intro Income statement for 2016 (in $) 2016 Sales 400,000 Costs (incl. depr.) 280,000 EBIT 120,000…
A: Income Statement is a financial statement. which is prepared in every organization. It helps in…
Q: Year Sales Trend % Gross Profit Trend % Net Profit Loss Trend % EBIT Trend % 2016 2017 2018 2019…
A: Trend analysis shows how much percentage is the sale/gross profit etc. of current year on the basis…
Q: year 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 TCL operating cash flow Annual growth rate…
A: Given , The initial outlay is 2535.10 Discount rate is 12%
Q: on the pro forma income statement sales are expected to increase by 23%. If the net margin is…
A: Profit margin is calculated as (Net profit / Sales) * 100.However, in the present question, the net…
Q: Sharp Co. has generated these data for the 2 most recent years where 2021 sales price was 10% lower…
A: Sales Value in year 2020 = P 1,900,800 Sales Value in year 2021 = P 1,944,000 Let Sales Price in…
Q: The following is a scatterplot for a company's actual annual sales (in millions of dollars) for 11…
A: Annual sales refer to the total revenue generated by a company from the sale of its products or…
Q: Profitability Ratios Financial Ratios Return on Equity Return on Assets Gross Profit Margin…
A: Answer - Financial Ratios 2017 2018 2019 2020 2021 Observation/lnterpretatio Formula Return…
Q: Total sales 2,000,000 360,000 1,500,000 2,100,000 Profit Beginning total sales Ending total sales…
A: Return on investment is percentage profit earned on the investment that is earned over the period of…
Q: Magic Oaks Realty's net revenue and profit for a five-year period, using 2012 as the base year,…
A: Trend Analysis It is the practice of collecting information and then with the help of that data…
Q: Refer to the table (figures in billions). Year Nominal GDP Price Deflator Real GDP 2012 $3,405.0…
A: Since GDP/price deflator =( Nominal GDP/Real GDP) *100
Q: The aggregate expenditure for a simple economy in 2016 was $9 million. The table below shows…
A: First, we will calculate the aggregate expenditure of the government which includes Consumption,…
Q: Find Operating Cash Flow (OCF) annually first ten years and terminal phase, with the following…
A: The Operating Cash Flow (OCF) for the first ten years and terminal phase can be calculated as…
Q: Year ending 31 March 2022: Key Performance Indicator Financial Revenue growth percentage (average)…
A:
Q: Using the horizontal analysis of statement of financial position, PPE at the end of 2017 and 2018…
A: Percentage of change = (Value of Property Plant and Equipment in 2018 - Value of Property Plant and…
Q: Assume General Motors announced a quarterly profit of $119 million for 4th quarter 2022. Below is a…
A: Horizontal analysis is the one which is prepared by the entity for the purpose of analyzing the…
Q: Use the table for the question(s) below FCF Forecast (5 million) Year Sales Growth vs. Prior Year…
A: The stock price at the start of year 1 can be calculated as follows: Calculate the terminal value…
Q: Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9%…
A: We can calculate the value to operation for year 0 by taking the cash flows and discounting them…
Q: Given data: Sales $2,000.000 OpCap $1,120,000 Wacc 9%…
A: Here,
Q: Income statement for 2016 (in $) Sales 2016 360,000 Costs (incl. depr.) 252,000 EBIT 108,000…
A: The objective of the question is to forecast the income statement for 2017 based on the given 2016…
Q: Net Profit Margin 2016= 1.957 % 2017= 1.997 % Current Ratio 2016=…
A: Net profit margin = 100 * Net profit/ Total sales Higher the better The company has improved the…
Q: Find return on financial leverage and return of financial leverage ratio for years 2017, 2018, and…
A: Financial leverage: It is nothing but a percentage of debt in the company’s capital structure.
Q: The following is a scatterplot for a company's actual annual sales (in millions of dollars) for 11…
A: Annual sales refer to the total amount of revenue generated by a company from the sale of its goods…
Q: Fixed assets 267.5 million Sales…
A: Current Ratio = Current AssetsCurrent liabilities 3.10 = Current Assets…
Step by step
Solved in 3 steps with 4 images
- 2sammy Eaolt corPoration rePorted net sales of $300 2015,2016 and 2017 respectively. IF el5 is the base Year, what is the trend e t Percentade for 20l7? 0000,330.000, and $ 360000 in the years, a) 77 6 (b)108% (C) 120% (d) 130%NoneGiven data: Sales $2,000.000 OpCap $1,120,000 Wacc 9% OP = Nopat/sales 4.5% CR = OpCap/sales 56% Year Rate growth (%) Sales Nopat OpCap Free Cash Flow (FCF) Free Cash Flow - Growth ROIC 0 - $2,000.000 $90.000 $1,120.000 - - - 1 0.10 $2,200.00 $99.000 $1,232.00 $(13.000) - 8.04% 2 0.08 $2,376.00 $106.92 $1,330.56 $8.360 -164.31% 8.04% 3 0.05 $2,494.80 $112.266 $1,397.088 $45.738 447.11% 8.04% 4 0.05 $2,619.54 $117.87 $1,466.94 $48.025 5.00% 8.04% What is the value of operations at Year 0? How does the Year-0 value of operations compare with the Year-0 total net operating capital?
- Suppose that in 2010, Country A's GDP was equal to $250$250 billion and federal tax revenue was 26%26% of GDP. Corporate income taxes accounted for 9%9% of total federal tax revenue. If in 2012, GDP rose to $280$280 billion and corporate income taxes increased by $2.15$2.15 billion compared to 2010, calculate corporate income taxes as a share of GDP in 2012. Round all intermediate calculations and your final answer to two decimal places if necessary.GDP Growth in % Bivariate Fit of GDP Growth in % By Year 4.5 4 3.5 3 2.5 2 1.5 1 0.5 0 O r = 0.75 Or= .9 Or=0 2000 Or=-0.75 2005 ● 2010 Estimate the value of r based on the given scatterplot. Year 2015 2020Use the table for the question(s) below. FCF Forecast ($ million) Year Sales 1 270 12.5% 32.40 Less: Income Tax (37%) (6.48) Less Increase in NWC (12% of Change in Sales) 3,60 Free Cash Flow 22.32 Growth versus Prior Year EBIT (10% of Sales) 0 240 OA. $4.27 OB. $7.47 OC. $12.8 OD. $5.12 2 290 7.4% 34.80 (6.96) 2.40 25.44 ACCE 3 310 6.9% 37.20 (7.44) 2.40 27.36 Banco Industries expect sales to grow at a rapid rate over the next 3 years, but settle to an industry growth rate of 4% in year 4. The spreadsheet above shows a simplified pro forma for Banco Industries. Banco industries has a weighted average cost of capital of 10%, $30 million in cash, $60 million in debt, and 18 million shares outstanding. If Banco Industries can reduce its operating expenses so that EBIT becomes 12% of sales, by how much will its stock price increase? 4 325.5 5.0% 39.06 (7.81) 1.86 29.388
- Using AFN formula in financial forecasting approach, given the following accounting information assuming that the firm's profit margin remains constant and the company is at full capacity. Sales = 6,000,000 Percentage increase projected for next year sales = 20% Net income this year = 600,000 Retention ratio = 50% Accounts Payabale = 1,100,000 Notes Payable = 180,000 Accrued expenses = 500,000 Projected excess funds available next year is = 200,000 Total assets amounted to?Quantitative Problem: Beasley Industries' sales are expected to increase from $4 million in 2017 to $5 million in 2018, or by 25%. Its assets totaled $2 million at the end of 2017. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2017, current liabilities are $750,000, consisting of $120,000 of accounts payable, $350,000 of notes payable, and $280,000 of accrued liabilities. Its profit margin is forecasted to be 4%, and its dividend payout ratio is 70%. Using the AFN equation, forecast the additional funds Beasley will need for the coming year. Round your answer to the nearest dollar. Do not round intermediate calculations.$ The AFN equation assumes that ratios remain constant. However, firms are not always operating at full capacity so adjustments need to be made to the existing asset forecast. Excess capacity adjustments are changes made to the existing asset forecast because the firm is not operating at full capacity. For…AFN EQUATION Carlsbad Corporation's sales are expected to increase from $5 million in 2021 to $6 million in 2022, or by 20%. Its assets totaled $3 million at the end of 2021. Carlsbad is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2021, current liabilities are $1 million, consisting of $250,000 of accounts payable, $500,000 of notes payable, and $250,000 of accrued liabilities. Its profit margin is forecasted to be 3%, and the forecasted retention ratio is 30%. Use the AFN equation to forecast the additional funds Carlsbad will need for the coming year. a. $600,000 b. $100,000 c. $446,000
- Calculate LTM (last twelve months) 9/30/2012 sales given the information below Sales data in millions YTD 9/30/2012 sales YTD 9/30/2011 sales YTD 9/30/2010 sales 2011 sales 2010 sales $1,900.7 $2,000.5 $2,100.0 Ⓒ$2,400.0 $1,600.0 1,450.0 1,375.0 2,250.0 2,000.0Projected Operating Assets Berman & Jaccor Corporation's current sales and partial balance sheet are shown below. This year Sales $ 1,000 Balance Sheet: Assets Cash $ 150 Short-term investments $ 130 Accounts receivable $ 300 Inventories $ 250 Total current assets $ 830 Net fixed assets $ 600 Total assets $ 1,430 Sales are expected to grow by 10% next year. Assuming no change in operations from this year to next year, what are the projected total operating assets? Do not round intermediate calculations. Round your answer to the nearest dollar. $Trend Analysis: Sales: 2012 = $180,000; 2013 = $250,000; 2014 = $400,000; 2015 = $150,000. Prepare a trend analysis for year 2012.