Financial Information : Pro Forma Income Statements

each element in your Question 1 pro forma profit and loss statement. Are there any items that

Financial statements (also known as pro-forma statements) have a forecast balance sheet, income statement and statement of cash flows. Financial statements are used to summarize the different events projected for the future. They are very important in the planning process. The balance sheet is what this research is concerned about. Financial statements are evaluated for performance, for example organizations with multiple divisions compare the performance of the divisions using financial statements. Secondly they help plan for the future.

1) GENUINE MOTOR PRODUCTS Revised Pro forma Income Statement For 2007 Sales (1,000,000 units @ $30 per unit) Fixed costs Total variable costs (1,000,000 units @ $18.80 per unit) Operating Income (EBIT) Interest (10.75% x $12,000,000) Earnings before taxes Taxes (35%) Earnings after taxes Shares Earnings per share * Fixed costs include $2,800,000 in depreciation $ 30,000,000 5,800,000 18,800,000 5,400,000 1,290,000 4,110,000 1,438,500 2,671,500 2,320,000 1.15

SUMMARY OF STUDY OBJECTIVES 1Identify the sections of a classified balance sheet. In a classified balance sheet, companies classify assets as current assets; long-term investments; property, plant, and equipment; and intangibles. They classify liabilities as either current or long-term. A stockholders' equity section shows common stock and retained earnings. 2Identify and compute ratios for analyzing a company's profitability. Profitability ratios, such as earnings per share (EPS), measure aspects of the operating success of a company for a given period of time. 3Explain the relationship between a retained earnings statement

BALANCE SHEET |Dec 1990 |Jan |Feb |Mar |Apr |May |June |July |Aug |Sept |Oct |Nov |Dec | |Cash |175 |556 |724 |175 |175 |175 |175 |175 |175 |175 |175 |175 |175 | |Accts receivable |2,628 |958 |234 |271 |270 |250 |250 |270 |1,603 |3,113 |3,580 |3,982 |3.063 | |Inventory |530 |948 |1,355 |1,749 |2,157 |2,564 |2,971 |3,365 |2,904 |2.314 |1,549 |697 |530 | |Net P/E |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 |1,070 | |Total Assets |4,403 |3,533 |3,383 |3,265 |3,672 |4,059 |4,466

By using the consolidated income statements, balance sheet and cash flow statement, we can assess the company’s financial position. On the income statement, the company’s operation revenue increased by 4.5% ($393.4 million) from year 2006 while its operating income decreased by $65.1 million in the same period. Without considering the net-cash settlement feature expense recorded in 2007, operating income increased $103.6 million. Even though including the net-cash settlement feature

Subtotal Less: 2 178 000 Work in process inventory, 31 December Cost of goods manufactured 48 000 $2 130 000 2 Maximus Manufacturing Ltd Schedule of Cost of Goods Sold for the year ended 31 December Finished goods inventory, 1 January Add: Cost of goods manufactured Cost of goods available for sale Finished goods inventory, 31 December Cost of goods sold $ 42 000 2 130 000 2 172 000 48 000 $2 124 000 4 3 Maximus Manufacturing Ltd Income Statement for the year ended 31 December Sales revenue Less: Cost of goods sold $2 526 000 2 124 000 Gross margin 402 000 Selling and administrative expenses 322 800 Profit before taxes 79 200 Income tax expense 30 000

Some of the significant changes I found on the income sheet were revenue which decreased by 8 million dollars in 2015 compared to 2014. SG&A expenses increased by .9% for the year. How-ever gross profit decreased by .3% in 2015. Also net income for the year decreased by -2.5% per-cent.

Free cash flow for the firm is negative, which can be expected since we has a large increase in working capital a lot of money is being tied up there at the moment because of those current acquisitions. The free cash flow to

In this week chapter, we were introduced to another financial tool which is the Pro forma financial statement that provide a look the potential result of financial decision. Per AccountTools (2011, August 5) What Are Pro forma financial statement? Retrieved from http://www.accountingtools.com/question-and-answers/what-are-pro-forma-financial-statements.html a pro forma financial statements are the complete set of financial reports issued by an entity, incorporating assumption or hypothetical condition about events that may have occurred in the past or which may occur in the future. Pro forma financial

For the quarter that ended September 30, 2015, the company reported a recurring revenue of 131.8 million dollars, a 23 percent increase, as well as a total revenue of 155.3 million dollars, a 22 percent increase, compared to the third quarter of the previous year. GAAP net income for 2015 third quarter was 5.9 million dollars as compared to that of the previous year, which was 19.7 million dollars (Chen 2013). Incorporated in the GAAP net income for three and nine months that ended in September 30, 2014, was at one time 12.1 million dollars tax for development and research activities for state and federal income tax purposes. Non-GAAP net income for 2015 third quarter, which excludes amortization of acquired intangible assets and stock-based compensation expense, was 20.5 million dollars (Chen 2013). Non-GAAP net income for 2014 third quarter, which excludes amortization of acquired intangible assets, stock-based compensation expense, and income tax benefit for development and research tax credits, was 14.8 million dollars

Balance Sheet: Assets, such as Cash and Cash equivalents are up over last year by $20.72 million dollars, whereas Short Term Investments where 0 at the end of 2013 they were slightly up to $1.12 by January 3, 2015. Other Assets shows a drop of $8.26 million dollars, mostly in Property, Plant and Equipment. Based on the 10-K report the balance sheet was in the thousands other web based financial reporting sites show the numbers to be in the millions. Upon further review of the Balance Sheet from the financial website “Watch” the break down in Property, Plant and Equipment shows the biggest difference in the Accumulated Depreciation. (Market Watch) The Vertical Ratio for 2014 Total Current Assets is 3% of the Total Assets and in 2013 was also 3%. The Horizontal Ratio for Total Asset were 37% reflecting a change from 2014 at $212.05 and 2013 $195.61 signaling a significant increase in 2014. The 2015 financial were not completed at the time of this report but the

YEAR 0 2009 1 2010 2 2011 3 2012 4 2013 5 2014 6 2015 7 2016 8 2017 9 2018 10 Initial Investment Gross Revenue 2 COGS 3 Add'l revenue Less: COGS Loan down payment 4 Loan repayment Depreciation Additional workers Land square required Moving cost 5 Operating Expenses Total Expenses Net Income Before Tax Income Tax Net Income After Tax After Tax Cash Flow ATCF Cummulative ATCF NPV through Year N

From the comparison done of the financial reports, segment wise revenue and statement of assets and liabilities of the financial years 2010 and 201, we can analyse that-

Preface Chapter 1 Objectives of Financial Statement Analysis and Financial Reporting Chapter 2 Accounting Assumptions, Principles, Procedures, and Policies Chapter 3 Understanding Financial Statements Chapter 4 An Overview of Financial Statement Analysis Chapter 5 Analysis of Liquidity and Activity Chapter 6 Analysis of Solvency and Capital Structure Chapter 7 Profitability Analysis Chapter 8