Blockbuster is a North American video and DVD sales and rental ...

[rl]

Blockbuster is a North American video and DVD sales and rental chain. Forecast the financial statements for Blockbuster for Year 3. Use the percent of sales method based on Year 2 and the assumptions listed below. Please note the ratios to sales provided in the table which are useful for making the forecast. In the event that taxable income is negative, calculate taxes in the usual way. Negative taxes can be interpreted as a tax refund.
Sales growth of 10%. The cost of debt is 7.5%. The tax rate is 35%. The depreciation rate is 25%. CAPEX is $200M. The following accounts are held constant: Goodwill and Common Stock. Long Term Debt is the PLUG account. No dividends.

Blockbuster Inc.

Income Statement and Balance Sheet

As of December 31, Year 2 ($000s)

​	Year 2	Ratios	Forecast
Revenue	$5,157,600	​	$5,673,360
COGS	2,420,700	0.469346	​
SG&A	2,708,500	0.525147	​
Dep. Exp.	246,600	​	​
EBIT	-218,200	​	​
Int. Exp.	78,200	​	​
Income Before Tax	-296,400	​	​
Income Taxes	-56,100	​	​
Net Income	-$240,300	​	​
ASSETS	​	​	​
Total Current Assets	716,400	0.138902	​
PP&E	909,000	​	​
Goodwill	6,127,000	​	6,127,000
Total Assets	$7,752,400	​	​
LIABILITIES AND OWNERS EQUITY	​	​	​
Total Current Liabilities	1,268,800	0.246006	​
Long Term Debt	734,900	​	​
Total Liabilities	$2,003,700	​	​
Owners Equity	​	​	​
Common Stock	6,075,800	​	6,075,800
Retained Earnings	-327,100	​	​
Total Stockholder Equity	5,748,700	​	​
Total Liabilities and Owners Equity	7,752,400	​

What are the additional funds needed in Year 3?
◦ -$225.363 million
◦ $63.243 million
◦ $125.363 million
◦ $189.900 million
◦ $299.990 million

[carolinefletcherr]

A FREE account is required to view all solutions! Click to Register

Login with Facebook Login with Google Login with Email

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 32% of students answer this correctly

[Karan Rane]

nice