Q9 Networks Is a Leading Provider of Outsourced Data Center

question 30

Multiple Choice

Q9 Networks is a leading provider of outsourced data center infrastructure such as web-servers and data storage. Forecast the financial statements for Q9 Networks for Year 6. Use the percent of sales method based on Year 5 and the assumptions listed below. Please note the ratios to sales provided in the table which are useful for making the forecast. Forecast the financial statements for Q9. What is the change in the cash account from Year 5 to Year 6? Sales growth of 20%. The cost of debt is 4%. The Tax rate is 35%. The depreciation rate is 5%. CAPEX is $4,000,000. Cash is the plug account. The following accounts are held constant: Long-term debt and Common Stock. No dividends are paid in Year 6.
Q9 Networks
Income Statement and Balance Sheet
As of December 31, Year 5 ($ 000's)
$\begin{array}{|c|c|c|c|} \hline& \text { Year 5 } & \text { Ratios } & \text { Year 6 } \\\hline \text { Revenue } & \$ 37,829 & & \$ 45,395 \\\hline \text { COGS } & 25,840 & 0.683074 & \\\hline \text { SG\&A } & 11,163 & & \\\hline \text { Dep. Exp. } & 535 & & \\\hline \text { EBIT } & 291 & & \\\hline \text { Int. Exp. } & 136 & & \\\hline \text { EBT } & 155 & & \\\hline \text { Provision for Income Taxes } & 55 & & \\\hline \text { Net Income } & 100 & & \\\hline \text { Assets } & \text { Year } 5 & &\text { Year } 6 \\\hline \text { Cash } & 71,301 & & \\\hline \text { Other Current Assets } & 5,046 & 0.133390 & \\\hline \text { Total Current Assets } & 76,347 & & \\\hline \text { PP\&E } & 36,757 & & \\\hline \text { Total Assets } & 113,104 & & \\\hline \text { Liabilities \& Stockholders' } & & & \\\text { Equity } & & & \\\hline \text { Total Current Liabilities } & 7,688 & 0.203230 & \\\hline \text { Long-Term Debt } & 4,091 & & 4,091\\\hline \text { Total Liabilities } & 11,779 & & \\\hline \text { Shareholders' Equity } & & & \\\hline \text { Common Stock } & 178,328 & &178,375 \\\hline \text { Retained Earnings } & -77,003 & & \\\hline \text { Total Owner's Equity } & 101,325 & & \\\hline \text { Total Liabilities and Owner's } & & & \\\text { Equity } & 113,104 & & \\\hline\end{array}$

• A)$2.292 million
• B)$1.301 million
• C)-$2.220 million
• D)-$6.702 million
• E)-$7.081 million

Identify factors that contribute to the endangerment and extinction of species.

Recognize specific species that are currently endangered or extinct and the factors affecting their status.

Define and understand the impact of critical population density on genetic diversity and species survival.

Understand the historical context of species extinction and efforts for conservation.

---

Definitions:

Issuance

The action of providing or distributing something officially, such as a document.

Formal Research

Systematic investigation aimed at discovering and interpreting knowledge through a structured approach, such as experiments or surveys.

Scientific Experiment

A systematic investigation conducted to discover, interpret, or revise facts, behaviors, or theories using scientific methods.

Power Distance

A cultural dimension that reflects the extent to which less powerful members of organizations and institutions accept and expect that power is distributed unequally.