f. Do not calculate-only comment on these questions. How would required new funds change if the company (1) Were at full capacity? (2) Raised the dividend payout ratio? (3) Suffered a decreased growth in sales? (4) Faced an accelerated inflation rate? RYAN BOOT COMPANY Balance Sheet December 31, 20X1 Liabilities and Stockholders' Equity $ 50,000 Accounts payable $2,200,000 Assets Cash Marketable securities 80,000 Accrued expenses 150,000 3,000,000 1,000,000 400,000 2,500,000 Accounts receivable Inventory Gross plant and equipment Less: Accumulated depreciation 6,000,000 1,700,000 Notes payable (current) ...... Bonds (10%) Common stock (1.7 million shares, par value $1) Retained earnings Total liabilities and stockholders' equity.... 2,000,000 1,180,000 Total assets $8,130,000 $8.130.000 Income Statement-20X1 Sales (credit) $7,000,000 Fixed costs 2,100,000 Variable costs (0.60) 4,200,000 Earnings before interest and taxes $ 700,000 Less: Interest 250,000 Earnings before taxes $ 450,000 Less: Taxes 35% 157.500 Earnings after taxes $ 292,500 Dividends (40% payout) 117,000 Increased retained earnings $ 175,500 "Fixed costs include (a) lease expense of $200,000 and (b) depreciation of $500,000 Note: Ryan Boots also has $65,000 per year in sinking fund obligations associated with its bond issue. The sinking fund represents an annual repayment of the principal amount of the bond. It is not tax-deductible Ratios Ryan Boot (to be filled in) Profit margin Return on assets Return on equity Receivables turnover Inventory turnover Fixed asset turnover Total asset turnover Current ratio Quick ratio Debt to total assets Interest coverage Fixed charge coverage Industry 5.75% 6.90% 9.20% 4.35 x 6.50 X 1.85 x 1.20 X 1.45 X 1.10 x 25.05% 5.35 x 4.62 x f. Do not calculate-only comment on these questions. How would required new funds change if the company (1) Were at full capacity? (2) Raised the dividend payout ratio? (3) Suffered a decreased growth in sales? (4) Faced an accelerated inflation rate? RYAN BOOT COMPANY Balance Sheet December 31, 20X1 Liabilities and Stockholders' Equity $ 50,000 Accounts payable $2,200,000 Assets Cash Marketable securities 80,000 Accrued expenses 150,000 3,000,000 1,000,000 400,000 2,500,000 Accounts receivable Inventory Gross plant and equipment Less: Accumulated depreciation 6,000,000 1,700,000 Notes payable (current) ...... Bonds (10%) Common stock (1.7 million shares, par value $1) Retained earnings Total liabilities and stockholders' equity.... 2,000,000 1,180,000 Total assets $8,130,000 $8.130.000 Income Statement-20X1 Sales (credit) $7,000,000 Fixed costs 2,100,000 Variable costs (0.60) 4,200,000 Earnings before interest and taxes $ 700,000 Less: Interest 250,000 Earnings before taxes $ 450,000 Less: Taxes 35% 157.500 Earnings after taxes $ 292,500 Dividends (40% payout) 117,000 Increased retained earnings $ 175,500 "Fixed costs include (a) lease expense of $200,000 and (b) depreciation of $500,000 Note: Ryan Boots also has $65,000 per year in sinking fund obligations associated with its bond issue. The sinking fund represents an annual repayment of the principal amount of the bond. It is not tax-deductible Ratios Ryan Boot (to be filled in) Profit margin Return on assets Return on equity Receivables turnover Inventory turnover Fixed asset turnover Total asset turnover Current ratio Quick ratio Debt to total assets Interest coverage Fixed charge coverage Industry 5.75% 6.90% 9.20% 4.35 x 6.50 X 1.85 x 1.20 X 1.45 X 1.10 x 25.05% 5.35 x 4.62 x
