Page 1 of 1

Projected Income Statement 6/30/18 6/30/19 6/30/20 Revenues $66,359 $68,350 $72,451 Cost of Goods Sold 33,180 34,175 36,

Posted: Sun Apr 17, 2022 7:06 pm
by answerhappygod
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 1
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 1 (49.24 KiB) Viewed 19 times
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 2
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 2 (49.24 KiB) Viewed 19 times
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 3
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 3 (49.24 KiB) Viewed 19 times
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 4
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 4 (58.48 KiB) Viewed 19 times
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 5
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 5 (32.85 KiB) Viewed 19 times
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 6
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 6 (27.76 KiB) Viewed 19 times
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 7
Projected Income Statement 6 30 18 6 30 19 6 30 20 Revenues 66 359 68 350 72 451 Cost Of Goods Sold 33 180 34 175 36 7 (21.89 KiB) Viewed 19 times
Projected Income Statement 6/30/18 6/30/19 6/30/20 Revenues $66,359 $68,350 $72,451 Cost of Goods Sold 33,180 34,175 36,225 Gross Profit 33,180 34,175 36,225 Operating Expenses 20,571 21,188 22,460 EBIT 12,608 12,986 13,766 Interest Expense 565 562 559 EBT 12,043 12,424 13,207 Tax 2,770 2,858 3,302 0 0 0 Non-Recurring Events $9,273 Net Income $9,567 $9.905
Financial Statements 16,774 16,656 -1% 13,996 3 -3% Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities Total Liabilities 30,770 18,945 13,554 30.210 18,038 16,380 64,628 -2% -5% 19,438 69,153 -16% -7% 4,009 0% 4,009 96.124 9% Equity Common Stock Retained Earnings Treasury Stock Paid in Capital & Other Total Equity Total Liabilities and Equity 87,953 (82,176) 48,197 57.983 (93,715) 14% 2% 49,360 55.778 -4% $127.136 $120,406 -5%
Table 8-7 PSG's Actual Balance Sheets for Fiscal 2010 and 2017 (in millions) Balance Sheet 6/30/16 6/30/17 Percent Change 252 $5,569 $7,102 5.880 -22% -22% -296 Assets Cash and Equivalents Accounts Receivable Inventory Other Current Assets Total Current Assets Property Plant & Equipment Goodwill Intangibles Other Long-Term Assets Total Assets -27% -22% 4,716 16,084 33,782 19,385 44,350 24,527 5,092 127,136 4,594 4.624 11,707 26,494 19,893 44,699 24.187 5.133 120,406 3% 1% -19 19% -5% -196 -3% Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities 16,774 13.996 30,770 18,945 16,656 13,554 30,210 18,038 16,380 --29 -5% 19,438 -16% CATE ch
ents for 2016-2017 (in millions) Income Statement 6/30/16 6/30/17 Percent Change Revenues $65,299 $65,058 32,535 -0.37% Cost of Goods Sold 32.909 32,390 -1.14% Gross Profit 0.41% 32,523 18,801 18,442 13,948 13,722 1.95% -162% -19.69% 465 Operating Expenses EBIT Interest Expense EBT Tax Non-Recurring Events Net Income 579 13,369 -0.84% 13,257 3,063 3,342 481 5,132 15,326 -8.35% 966.94% 45.85% 10.508
c D H M N 0 Q Procter and Gamble Use the EOY values based on those projected for 2018 (not actual for 2017 Assume same number of shares outstanding and a stock price of 91.18 EPS is calculated as NI/shares Valuation, Good will, Treasury 1. Calculate the corporate valuation of P&G for 2018 using the 4 evaluation methods. You must show your work to derive the valuation for credit 2. What is the most likely value of the firm and why? 3. Comment on the goodwill & Intangibles, significance? 4. Comment on the treasury stock and effect: significance? Calculate the following Net worth Net income P/E Ratio Outstanding shares