Question
Garlington Technologies Inc.'s 2019 financial statements are shown below: Income Statement for December 31, 2019 Sales$4,000,000Operating costs3,200,000EBIT$800,000Interest120,000Pre-tax earnings$680,000Taxes (25%)170,000Net income510,000Dividends$190,000 Balance Sheet as of December
Garlington Technologies Inc.'s 2019 financial statements are shown below:
Income Statement for December 31, 2019
Sales$4,000,000Operating costs3,200,000EBIT$800,000Interest120,000Pre-tax earnings$680,000Taxes (25%)170,000Net income510,000Dividends$190,000
Balance Sheet as of December 31, 2019
Cash$160,000Accounts payable$360,000Receivables360,000Line of credit0Inventories720,000Accruals200,000Total CA$1,240,000Total CL$560,000Fixed assets4,000,000Long-term bonds1,000,000Total Assets$5,240,000Common stock1,100,000RE2,580,000Total L&E$5,240,000
Suppose that in 2020 sales increase to $4.2 million and that 2020 dividends will increase to $224,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2019. The long-term bonds have an interest rate of 13%. New financing will be with a line of credit. Assume it will be added at the end of the year. Cash does not earn any interest income. Enter your answers as positive values. Do not round intermediate calculations. Round your answers to the nearest dollar.
Garlington Technologies Inc.
Pro Forma Income Statement
December 31, 2020Sales$Operating costs$EBIT$Interest$Pre-tax earnings$Taxes (25%)$Net income$Dividends:$Addition to RE:$
Garlington Technologies Inc.
Pro Forma Balance Statement
December 31, 2020Cash$Receivables$Inventories$Total current assets$Fixed assets$Total assets$Accounts payable$Line of credit$Accruals$Total current liabilities$LT bonds$Common stock$Retained earnings$Total L&E$
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started