Based on Jim's expectation of 10.3% sales growth and payout ratio of 86.13% of net income next year, Jim developed the pro forma financial statements given below. What will be the amount of net new financing needed for Jim's Espresso? Click the icon to view the pro forma financial statements. (Select from the drop-down menu.) The total new financing will be $. (Round to the nearest dollar.) excess required Statements Pro Forma Financial Statements Income Statement Sales Costs Except Depreciation $211,787 (111,072) Balance Sheet Assets Cash and Equivalents $16,611 EBITDA $100,715 Depreciation (6,530) Accounts Receivable Inventories 2,118 4,467 EBIT $94,185 Total Current Assets $23,196 Interest Property, Plant, and (574) 10,942 Expense (net) Equipment Pre-tax Income $93,611 Total Assets $34,138 Income Tax (32,764) Net Income $60,847 Liabilities and Equity Accounts Payable $1,621 Debt 3,920 Total Liabilities $5,541 Stockholders' Equity $33,999 Total Liabilities and Equity $39,540 Print Done

Entrepreneurial Finance
6th Edition
ISBN:9781337635653
Author:Leach
Publisher:Leach
Chapter4A: Nopat Breakeven: Revenues Needed To Cover Total Operating Costs
Section: Chapter Questions
Problem 3EP
Question

Don't provide AI written solution.

Based on Jim's expectation of 10.3% sales growth and payout ratio of 86.13% of net income next year, Jim developed the pro forma financial statements given below. What will be the amount of net
new financing needed for Jim's Espresso?
Click the icon to view the pro forma financial statements.
(Select from the drop-down menu.)
The total new
financing will be $. (Round to the nearest dollar.)
excess
required
Statements
Pro Forma Financial Statements
Income Statement
Sales
Costs Except
Depreciation
$211,787
(111,072)
Balance Sheet
Assets
Cash and Equivalents
$16,611
EBITDA
$100,715
Depreciation
(6,530)
Accounts Receivable
Inventories
2,118
4,467
EBIT
$94,185
Total Current Assets
$23,196
Interest
Property, Plant, and
(574)
10,942
Expense (net)
Equipment
Pre-tax Income
$93,611
Total Assets
$34,138
Income Tax
(32,764)
Net Income
$60,847
Liabilities and Equity
Accounts Payable
$1,621
Debt
3,920
Total Liabilities
$5,541
Stockholders' Equity
$33,999
Total Liabilities and
Equity
$39,540
Print
Done
Transcribed Image Text:Based on Jim's expectation of 10.3% sales growth and payout ratio of 86.13% of net income next year, Jim developed the pro forma financial statements given below. What will be the amount of net new financing needed for Jim's Espresso? Click the icon to view the pro forma financial statements. (Select from the drop-down menu.) The total new financing will be $. (Round to the nearest dollar.) excess required Statements Pro Forma Financial Statements Income Statement Sales Costs Except Depreciation $211,787 (111,072) Balance Sheet Assets Cash and Equivalents $16,611 EBITDA $100,715 Depreciation (6,530) Accounts Receivable Inventories 2,118 4,467 EBIT $94,185 Total Current Assets $23,196 Interest Property, Plant, and (574) 10,942 Expense (net) Equipment Pre-tax Income $93,611 Total Assets $34,138 Income Tax (32,764) Net Income $60,847 Liabilities and Equity Accounts Payable $1,621 Debt 3,920 Total Liabilities $5,541 Stockholders' Equity $33,999 Total Liabilities and Equity $39,540 Print Done
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage