Finance Calculations
Chapter 18, Question 1- The following is the financial statement of Executive Fruit Company for the year ended December 2014. |
INCOME STATEMENT, 2014 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 3,500 | |
Cost of goods sold | 3,150 | ||
|
|
||
EBIT | $ | 350 | |
Interest | 70 | ||
|
|
||
Earnings before taxes | $ | 280 | |
State and federal tax | 112 | ||
|
|
||
Net income | $ | 168 | |
Dividends | 112 | ||
|
|
||
Additions to retained earnings | $ | 56 | |
|
|
||
|
BALANCE SHEET (Year-End, 2014) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 350 | |
Fixed assets | 1,400 | ||
|
|
||
Total assets | $ | 1,750 | |
|
|
||
Liabilities and shareholders’ equity | |||
Long-term debt | $ | 700 | |
Shareholders’ equity | 1,050 | ||
|
|
||
Total liabilities and shareholders’ equity | $ | 1,750 | |
|
|
||
|
The following are the first stage and second stage pro forma financial statements of Executive Fruit Company for the year ended December 2015. |