Question
INCOME STATEMENT, 2017 Sales $ 210,000 Costs 155,000 EBIT $ 55,000 Interest expense 11,000 Taxable income $ 44,000 Taxes (at 35%) 15,400 Net income $
INCOME STATEMENT, 2017 | |||||||
Sales | $ | 210,000 | |||||
Costs | 155,000 | ||||||
EBIT | $ | 55,000 | |||||
Interest expense | 11,000 | ||||||
Taxable income | $ | 44,000 | |||||
Taxes (at 35%) | 15,400 | ||||||
Net income | $ | 28,600 | |||||
Dividends | $ | 14,300 | |||||
Addition to retained earnings | 14,300 | ||||||
BALANCE SHEET, YEAR-END, 2017 | |||||||||
Assets | Liabilities | ||||||||
Current assets | Current liabilities | ||||||||
Cash | $ | 4,000 | Accounts payable | $ | 11,000 | ||||
Accounts receivable | 9,000 | Total current liabilities | $ | 11,000 | |||||
Inventories | 27,000 | Long-term debt | 110,000 | ||||||
Total current assets | $ | 40,000 | Stockholders equity | ||||||
Net plant and equipment | 150,000 | Common stock plus additional paid-in capital | 15,000 | ||||||
Retained earnings | 54,000 | ||||||||
Total assets | $ | 190,000 | Total liabilities and stockholders' equity | $ | 190,000 | ||||
Sales and costs are projected to grow at 20% a year for at least the next 4 years. Both current assets and accounts payable are projected to rise in proportion to sales. The firm is currently operating at full capacity, so it plans to increase fixed assets in proportion to sales. Interest expense will equal 10% of long-term debt outstanding at the start of the year. The firm will maintain a dividend payout ratio of 0.50.
What is the required external financing over the next year? (Negative amounts should be indicated by a minus sign.)
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