Question
Executive Fruits financial manager believes that sales in 2015 could rise by as much as 20% or by as little as 10%. Assets and costs
Executive Fruits financial manager believes that sales in 2015 could rise by as much as 20% or by as little as 10%. 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 | 10% Growth | ||||
INCOME STATEMENT | ||||||
Revenue | $ | 10,500 | $ | $ | ||
Cost of goods sold | 9,450 | |||||
EBIT | $ | 1,050 | $ | $ | ||
Interest | 210 | |||||
Earnings before taxes | $ | 840 | $ | $ | ||
State and federal tax | 336 | |||||
Net income | $ | 504 | $ | $ | ||
Dividends | 336 | |||||
Retained earnings | $ | 168 | $ | $ | ||
BALANCE SHEET | ||||||
Assets | ||||||
Net working capital | $ | 1,050 | $ | $ | ||
Fixed assets | 4,200 | |||||
Total assets | $ | 5,250 | $ | $ | ||
Liabilities and shareholders' equity | ||||||
Long-term debt | $ | 2,100 | $ | $ | ||
Shareholders' equity | 3,150 | |||||
Total liabilities and shareholders' equity | $ | 5,250 | $ | $ | ||
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 | 10% Growth | ||||
Assets | ||||||
Net working capital | $ | 1,050 | $ | $ | ||
Fixed assets | 4,200 | |||||
Total assets | $ | 5,250 | $ | $ | ||
Liabilities and shareholders' equity | ||||||
Long-term debt | $ | 2,100 | $ | $ | ||
Shareholders' equity | 3,150 | |||||
Total liabilities and shareholders' equity | $ | 5,250 | $ | $ | ||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started