Free

90.2K

Verified Solution

Link Copied!

Amounts are in thousands of dollars (except number of sharesand price per share:

Kiwi Fruit Company Balance Sheet
  Cash and equivalents	$570
  Operating assets	650
  Property, plant, and equipment	2,700
  Other assets	110
  Total assets	$4,030
  Current liabilities	920
  Long-term debt	1,280
  Other liabilities	120
  Total liabilities	$2,320
  Paid in capital	$340
  Retained earnings	1,370
  Total equity	$1,710
  Total liabilities and equity	$4,030

Kiwi Fruit Company Income Statement
  Net sales	7,800
  Cost of goods sold	-5,900
  Gross profit	1,900
  Operating expense	-990
  Operating income	910
  Other income	105
  Net interest expense	-200
  Pretax income	$815
  Income tax	-285
  Net income	$530
  Earnings per share	$2
  Shares outstanding	265,000
  Recent price	$34.50

Kiwi Fruit Company Cash Flow Statement
  Net income	$530
  Depreciation and amortization	175
  Changes in operating assets	-90
  Changes in current liabilities	-120
  Operating cash flow	$495
  Net additions to properties	$180
  Changes in other assets	-80
 Â
  Investing cash flow	$100
  Issuance/redemption of long-term debt	($190)
  Dividends paid	-220
  Financing cash flow	($410)
  Net cash increase	$185

Prepare a pro forma income statement, balance sheet, and cashflow statement for Kiwi Fruit assuming a 10 percent increase insales. (Leave no cells blank - be certain to enter \"0\"wherever required. Negative amounts should be indicated by a minussign. Input all amounts as thousands of dollars.Round earnings per share to 2 decimal places. Omit the \"$\" sign inyour response.)