The following financial information relate to Lang Industrial Systems Inc. and as a financial analyst you are required to assist with the following problems: Assets Current Assets Cash Accounts Receivable Inventory Total Current Assets Fixed Assets Property, Plant, and Equipment Less Accumulated Depreciation Net Fixed Assets Total Assets Balance Sheet ($ in Millions) 2022 2021 540 820 550 950 174 400 776 600 Total Current Liabilities 1910 1400 Long-Term Liabilities Long-Term 400 800 100 Liabilities and 2022 Owners' Equity 700 Current Liabilities Accounts Payable Notes Payable Debt Total Long- Term Liabilities Owners' Equity Common Stock ($1 Par) Retained Earnings Total Owners' Equity 2686 2100 Total Liab. and Owners' Equity 1120 810 460 1580 431 431 340 335 675 2021 2686 370 1180 440 440 310 170 480 2100 Income Statement ($ in Millions) 2022 Sales Cost of Goods Sold Administrative Expenses Depreciation Earnings Before Interest and Taxes Interest Expense Taxable Income Taxes Net Income Dividends Addition to Retained Earnings 1100 700 100 74 226 30 196 15 181 16 165

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter7: Operating Assets
Section: Chapter Questions
Problem 63E: Balance Sheet Presentation The following information relates to the assets of Westfield...
icon
Related questions
Question
The following financial information relate to Lang Industrial Systems Inc. and as a financial
analyst you are required to assist with the following problems:
Assets
Current Assets
Cash
Accounts
Receivable
Inventory
Total Current
Assets
Fixed Assets
Property, Plant,
and Equipment
Less
Accumulated
Depreciation
Net Fixed
Assets
Total Assets
Balance Sheet ($ in Millions)
2022 2021
540
820
550
950
174
776
400
Total Current
Liabilities
1910 1400 Long-Term
Liabilities
Long-Term
Debt
Total Long-
Term Liabilities
Owners' Equity
2686
600
400
800
100
700
Liabilities and 2022 2021
Owners' Equity
2100
Current
Liabilities
Accounts
Payable
Notes Payable
Common Stock
($1 Par)
Retained
Earnings
Total Owners'
Equity
Total Liab. and
Owners' Equity
1120 810
460
1580
431
431
340
335
675
2686
370
1180
440
440
310
170
480
2100
Income Statement ($ in Millions)
2022
Sales
Cost of Goods Sold
Administrative Expenses
Depreciation
Earnings Before Interest
and Taxes
Interest Expense
Taxable income
Taxes
Net Income
Dividends
Addition to Retained
Earnings
1100
700
100
74
226
30
196
15
181
16
165
Transcribed Image Text:The following financial information relate to Lang Industrial Systems Inc. and as a financial analyst you are required to assist with the following problems: Assets Current Assets Cash Accounts Receivable Inventory Total Current Assets Fixed Assets Property, Plant, and Equipment Less Accumulated Depreciation Net Fixed Assets Total Assets Balance Sheet ($ in Millions) 2022 2021 540 820 550 950 174 776 400 Total Current Liabilities 1910 1400 Long-Term Liabilities Long-Term Debt Total Long- Term Liabilities Owners' Equity 2686 600 400 800 100 700 Liabilities and 2022 2021 Owners' Equity 2100 Current Liabilities Accounts Payable Notes Payable Common Stock ($1 Par) Retained Earnings Total Owners' Equity Total Liab. and Owners' Equity 1120 810 460 1580 431 431 340 335 675 2686 370 1180 440 440 310 170 480 2100 Income Statement ($ in Millions) 2022 Sales Cost of Goods Sold Administrative Expenses Depreciation Earnings Before Interest and Taxes Interest Expense Taxable income Taxes Net Income Dividends Addition to Retained Earnings 1100 700 100 74 226 30 196 15 181 16 165
Part A
Utilize the 2022 financial statements for Lang Industrial Systems Inc. provided on page 2 and
assume that the company is currently operating at below operating capacity.
Sales are forecasted to increase by 18% and current assets, costs, and accounts payable are
expected to vary by the same amount.
The tax rate and dividend payout ratio will remain constant.
Depreciation and Interest Expense will remain unchanged.
Required:
a) Prepare the pro forma Income Statement and Balance Sheet for 2023. Round all pro
forma figures to the nearest whole number.
b) Based on your computations in (a) above, is external financing needed or does the
company have excess financing? If so, by how much and what options does it have?
Part B
Lang Industrial Systems Inc. is considering raising financing through a bond offering. Details of
the proposed bond offering are provided below:
Coupon Rate:
8%
Time to Maturity:
15 years
Frequency of interest payments: Quarterly
Required: Given a current yield to maturity of 5.12%, how much should an investor be willing to
pay for $1,000 face value of this bond?
Transcribed Image Text:Part A Utilize the 2022 financial statements for Lang Industrial Systems Inc. provided on page 2 and assume that the company is currently operating at below operating capacity. Sales are forecasted to increase by 18% and current assets, costs, and accounts payable are expected to vary by the same amount. The tax rate and dividend payout ratio will remain constant. Depreciation and Interest Expense will remain unchanged. Required: a) Prepare the pro forma Income Statement and Balance Sheet for 2023. Round all pro forma figures to the nearest whole number. b) Based on your computations in (a) above, is external financing needed or does the company have excess financing? If so, by how much and what options does it have? Part B Lang Industrial Systems Inc. is considering raising financing through a bond offering. Details of the proposed bond offering are provided below: Coupon Rate: 8% Time to Maturity: 15 years Frequency of interest payments: Quarterly Required: Given a current yield to maturity of 5.12%, how much should an investor be willing to pay for $1,000 face value of this bond?
Expert Solution
steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Accounting for Intangible assets
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning