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 61 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
Wow, this really help


connor417

  • Member
  • Posts: 329
Reply 3 on: Yesterday
Excellent

 

Did you know?

Adolescents often feel clumsy during puberty because during this time of development, their hands and feet grow faster than their arms and legs do. The body is therefore out of proportion. One out of five adolescents actually experiences growing pains during this period.

Did you know?

The largest baby ever born weighed more than 23 pounds but died just 11 hours after his birth in 1879. The largest surviving baby was born in October 2009 in Sumatra, Indonesia, and weighed an astounding 19.2 pounds at birth.

Did you know?

Most childhood vaccines are 90–99% effective in preventing disease. Side effects are rarely serious.

Did you know?

Giardia is one of the most common intestinal parasites worldwide, and infects up to 20% of the world population, mostly in poorer countries with inadequate sanitation. Infections are most common in children, though chronic Giardia is more common in adults.

Did you know?

In 1886, William Bates reported on the discovery of a substance produced by the adrenal gland that turned out to be epinephrine (adrenaline). In 1904, this drug was first artificially synthesized by Friedrich Stolz.

For a complete list of videos, visit our video library