Westonci.ca connects you with experts who provide insightful answers to your questions. Join us today and start learning! Join our Q&A platform and get accurate answers to all your questions from professionals across multiple disciplines. Discover detailed answers to your questions from a wide network of experts on our comprehensive Q&A platform.
Sagot :
Question Completion:
The 2017 financial statements for Growth Industries are presented below
INCOME STATEMENT, 2017
Sales $ 380,000
Costs 240,000
EBIT $ 140,000
Interest expense 28,000
Taxable income $ 112,000
Taxes (at 35%) 39,200
Net income $ 72,800
Dividends 21,840
Addition to retained earnings 50,960
BALANCE SHEET, YEAR -END, 2017
Assets
Current assets
Cash $ 7,000
Accounts receivable 12,000
Inventories 31,000
Total current assets $ 50,000
Net plant and equipment 320,000
Total assets $ 370,000
Liabilities
Current liabilities
Accounts payable $ 14,000
Total current liabilities $14,000
Long-term debt Stockholders' equity 280,000
Common stock plus additional paid-in capital 15,000
Retained earnings 61,000
Total liabilities and stockholders' equity $ 370,000
Answer:
Growth Industries
The required external financing over the next year is:
= $16,600.
Explanation:
a) Data and Calculations:
Sales and costs projected growth rates = 20%
Current assets and accounts payable growth rates = 20%
Fixed assets growth rates = 20%
Interest expense = 10% of long-term debt outstanding
Dividend payout ratio = 0.40
INCOME STATEMENTs, 2017 Projected
Sales $ 380,000 $456,000 ($380,000 * 1.2)
Costs 240,000 288,000 ($240,000 * 1.2)
EBIT $ 140,000 $168,000
Interest expense 28,000 28,000
Taxable income $ 112,000 $140,000
Taxes (at 35%) 39,200 49,000
Net income $ 72,800 $91,000
Dividends 21,840 36,400
Addition to retained earnings 50,960 $54,600
Retained earnings, 2017 $61,000
Projected addition 54,600
Retained earnings, $115,600
BALANCE SHEET, YEAR -END, 2017
Assets 2017 Projected
Current assets
Cash $ 7,000 $8,400 ($7,000*1.2)
Accounts receivable 12,000 14,400 (12,000*1.2)
Inventories 31,000 37,200 (31,000*1.2)
Total current assets $ 50,000 $60,000
Net plant and equipment 320,000 384,000 ($320,000*1.2)
Total assets $ 370,000 $ 444,000
Liabilities
Current liabilities
Accounts payable $ 14,000 $16,800 ($14,000*1.2)
Total current liabilities $14,000 $16,800
Long-term debt Stockholders' equity 280,000 280,000
Common stock plus
additional paid-in capital 15,000 15,000
Retained earnings 61,000 115,600
Total liabilities
and stockholders' equity $ 370,000 $427,400
External Financing Required = Assets - Liabilities & equity
Assets = $444,000
Liabilities + Equity = $427,400
External financing $16,600
Thank you for visiting our platform. We hope you found the answers you were looking for. Come back anytime you need more information. Thanks for using our service. We're always here to provide accurate and up-to-date answers to all your queries. Get the answers you need at Westonci.ca. Stay informed by returning for our latest expert advice.
