Financial Statement
Executive Fruit’s financial manager believes that sales in 2015 could rise by as much as 20% or by as little as 5%. Assets and costs change in proportion to sales, debt remains constant, and no new equity financing occurs. |
a. | Recalculate the first-stage pro forma financial statements under these two growth assumptions and calculate the required external financing (All figures are in thousands). (Enter your answers in thousands.) |
Base Case | 20% Growth | 5% Growth | ||||
INCOME STATEMENT | ||||||
Revenue | $ | 3,000 | $ | $ | ||
Cost of goods sold | 2,700 | |||||
|
|
|
|
|||
EBIT | $ | 300 | $ | $ | ||
Interest | 60 | |||||
|
|
|
|
|||
Earnings before taxes | $ | 240 | $ | $ | ||
State and federal tax | 96 | |||||
|
|
|
|
|||
Net income | $ | 144 | $ | $ | ||
Dividends | 96 | |||||
|
|
|
|
|||
Retained earnings | $ | 48 | $ | $ | ||
|
|
|
|
|||
BALANCE SHEET | ||||||
Assets | ||||||
Net working capital | $ | 300 | $ | $ | ||
Fixed assets | 1,200 | |||||
|
|
|
|
|||
Total assets | $ | 1,500 | $ | $ | ||
|
|
|
|
|||
Liabilities and shareholders’ equity | ||||||
Long-term debt | $ | 600 | $ | $ | ||
Shareholders’ equity | 900 | |||||
|
|
|
|
|||
Total liabilities and shareholders’ equity | $ | 1,500 | $ | $ | ||
|
|
|
|
|||
Required external financing | $ | $ | ||||
|
b. | Assume any required external funds will be raised by issuing long-term debt and that any surplus funds will be used to retire such debt. Prepare the completed (second-stage) pro forma balance sheet. (Enter your answers in thousands.) |
BALANCE SHEET | ||||||
Base Case | 20% Growth | 5% Growth | ||||
Assets | ||||||
Net working capital | $ | 300 | $ | $ | ||
Fixed assets | 1,200 | |||||
|
|
|
|
|||
Total assets | $ | 1,500 | $ | $ | ||
|
|
|
|
|||
Liabilities and shareholders’ equity | ||||||
Long-term debt | $ | 600 | $ | |||
Shareholders’ equity | 900 | |||||
|
|
|
|
|||
Total liabilities and shareholders’ equity | $ | 1,500 | $ | $ | ||
Do you need a similar assignment written for you from scratch? We have qualified writers to help you.
You can rest assured of an A+ quality paper that is plagiarism free. Order now for a FREE first Assignment!
Use Discount Code "FREE" for a 100% Discount!
NB: We do not resell papers. Upon ordering, we write an original paper exclusively for you.