Based on Jim's expectation of 9.8% sales growth and payout ratio of 84.45% of net income next year, Jim developed the pr
Posted: Tue Nov 16, 2021 8:29 am
Statements Pro Forma Financial Statements Income Statement Sales Costs Except Depreciation EBITDA Depreciation EBIT Interest Expense (net) Pre-tax Income Income Tax Net Income $217,580 (109,548) $108,032 (6.555) $101 477 (472) $101005 (35,352 565,653 Balance Sheet Assets Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property, Plant, and Equipment Total Assets $16,459 2.185 4.315 S22 959 10 991 $33.950 Liabilities and Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity 51.537 4,050 $5,587 535,679 $41,266
(Select from the drop-down menu.) The total new financing will be $ (Round to the required excess