Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

EXCESS CAPACITY Krogh Lumber's 2016 financial statements are shown here. Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars) Cash $1,800 Accounts

EXCESS CAPACITY

Krogh Lumber's 2016 financial statements are shown here.

Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars)
Cash $1,800 Accounts payable $7,200
Receivables 10,800 Notes payable 3,472
Inventories 12,600 Accrued liabilities 2,520
Total current assets $25,200 Total current liabilities $13,192
Mortgage bonds 5,000
Net fixed assets 21,600 Common stock 2,000
Retained earnings 26,608
Total assets $46,800 Total liabilities and equity $46,800
Krogh Lumber: Income Statement for December 31, 2016 (Thousands of Dollars)
Sales $36,000
Operating costs including depreciation 30,783
Earnings before interest and taxes $5,217
Interest 1,017
Earnings before taxes $4,200
Taxes (40%) 1,680
Net income $2,520
Dividends (60%) $1,512
Addition to retained earnings $1,008

Assume that the company was operating at full capacity in 2016 with regard to all items except fixed assets; fixed assets in 2016 were being utilized to only 65% of capacity. By what percentage could 2017 sales increase over 2016 sales without the need for an increase in fixed assets? Round your answer to two decimal places. %

Now suppose 2017 sales increase by 30% over 2016 sales. Assume that Krogh cannot sell any fixed assets. All assets other than fixed assets will grow at the same rate as sales; however, after reviewing industry averages, the firm would like to reduce its operating costs/sales ratio to 83% and increase its total liabilities-to-assets ratio to 42%. The firm will maintain its 60% dividend payout ratio, and it currently has 1 million shares outstanding. The firm plans to raise 35% of its 2017 forecasted interest-bearing debt as notes payable, and it will issue bonds for the remainder. The firm forecasts that its before-tax cost of debt (which includes both short- and long-term debt) is 11.5%. Any stock issuances or repurchases will be made at the firm's current stock price of $40. Develop Krogh's projected financial statements. What are the balances of notes payable, bonds, common stock, and retained earnings? Round your answers to the nearest hundredth of thousand of dollars.
Krogh Lumber Pro Forma Income Statement December 31, 2017 (Thousands of Dollars)
2016 2017
Sales $36,000 $
Operating costs (includes depreciation) 30,783
EBIT $5,217 $
Interest expense 1,017
EBT $4,200 $
Taxes (40%) 1,680
Net Income $2,520 $
Dividends $1,512 $
Addition to RE $1,008 $
Krogh Lumber Pro Forma Balance Statement December 31, 2017 (Thousands of Dollars)
2016 2017
Assets
Cash $1,800 $
Accounts receivable 10,800
Inventories 12,600
Fixed assets 21,600
Total assets $46,800 $
Liabilities and Equity
Payables + accruals $9,720 $
Short-term bank loans 3,472
Total current liabilities $13,192 $
Long-term bonds 5,000
Total liabilities $18,192 $
Common stock 2,000
Retained earnings 26,608
Total common equity $28,608 $
Total liab. and equity $46,800 $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Corporate Finance Reader

Authors: Robert W. Kolb

2nd Edition

1878975536, 978-1878975539

More Books

Students also viewed these Finance questions