This topic contains a solution. Click here to go to the answer

Author Question: CN Railways is North America's fifth largest railway. Forecast the financial statements for CN for ... (Read 62 times)

Arii_bell

  • Hero Member
  • *****
  • Posts: 596
CN Railways is North America's fifth largest railway. Forecast the financial statements for CN for Year 11. Use the percent of sales method based on Year 10 and the assumptions listed below. Please note the ratios to sales provided in the table which are useful for making the forecast.
Sales growth of 10%. The cost of debt is 4.59%. The tax rate is 31.943%. The depreciation rate is 3%. CAPEX is $1,600 Million. The following accounts are constant: Intangible assets, Deferred taxes, and Common Stock. Long term debt is the PLUG variable. No dividends.
Forecast the financial statements for CN. What are the additional funds needed (AFN) in Year 11? The AFN is the change in the plug account from Year 10 to Year 11.

CN Railway Company
Income Statement and Balance Sheet
As of December 31, Year 10 ($ 000,000s)
Year 10RatiosForecast
Revenue $6,110 $6,721 
COGS2,5500.417349
Dep. Exp.499
SG&A1,9450.318331
EBIT1,116
Int. Exp.277
Income before Taxes 839
Income Taxes 268
Net income$571
ASSETSYear 10RatiosForecast
Total Current Assets1,1630.190344
PP&E16,898
Intangible assets863863
Total assets  $18,924 
Total Current liabilities2,1340.349264 
Deferred Taxes5,1605,160
Long-term debt 5,003
Common Stock3,5583,558
Retained earnings 2,762
Total Owners Equity6,627
Total liabilities and Owners equity 18,924 

◦ $64 million
◦ $165 million
◦ $342 million
◦ $580 million
◦ $965 million


Related Topics

Need homework help now?

Ask unlimited questions for free

Ask a Question
Marked as best answer by Arii_bell on Apr 25, 2021

macybarnes

  • Sr. Member
  • ****
  • Posts: 312
Lorsum iprem. Lorsus sur ipci. Lorsem sur iprem. Lorsum sur ipdi, lorsem sur ipci. Lorsum sur iprium, valum sur ipci et, vala sur ipci. Lorsem sur ipci, lorsa sur iprem. Valus sur ipdi. Lorsus sur iprium nunc, valem sur iprium. Valem sur ipdi. Lorsa sur iprium. Lorsum sur iprium. Valem sur ipdi. Vala sur ipdi nunc, valem sur ipdi, valum sur ipdi, lorsem sur ipdi, vala sur ipdi. Valem sur iprem nunc, lorsa sur iprium. Valum sur ipdi et, lorsus sur ipci. Valem sur iprem. Valem sur ipci. Lorsa sur iprium. Lorsem sur ipci, valus sur iprem. Lorsem sur iprem nunc, valus sur iprium.
Answer Preview
Only 35% of students answer this correctly




Arii_bell

  • Member
  • Posts: 596
Reply 2 on: Apr 25, 2021
:D TYSM


amcvicar

  • Member
  • Posts: 341
Reply 3 on: Yesterday
Excellent

 

Did you know?

Today, nearly 8 out of 10 pregnant women living with HIV (about 1.1 million), receive antiretrovirals.

Did you know?

People often find it difficult to accept the idea that bacteria can be beneficial and improve health. Lactic acid bacteria are good, and when eaten, these bacteria improve health and increase longevity. These bacteria included in foods such as yogurt.

Did you know?

If all the neurons in the human body were lined up, they would stretch more than 600 miles.

Did you know?

Inotropic therapy does not have a role in the treatment of most heart failure patients. These drugs can make patients feel and function better but usually do not lengthen the predicted length of their lives.

Did you know?

There are major differences in the metabolism of morphine and the illegal drug heroin. Morphine mostly produces its CNS effects through m-receptors, and at k- and d-receptors. Heroin has a slight affinity for opiate receptors. Most of its actions are due to metabolism to active metabolites (6-acetylmorphine, morphine, and morphine-6-glucuronide).

For a complete list of videos, visit our video library