Question
Pro Forma Income Statement December 31, 2007 (Thousands of Dollars) 2007 Sales $8,000 Operating costs 7,450 EBIT $ 550 Interest 150 EBT $ 400 Taxes
Pro Forma Income Statement
December 31, 2007
(Thousands of Dollars)
2007
Sales $8,000
Operating costs 7,450
EBIT $ 550
Interest 150
EBT $ 400
Taxes (40%) 160
Net income $ 240
Less: Dividends:
$1.04 x 150 = $ 156
Addition to R.E.= $ 84
Pro Forma Balance Sheet
December 31, 2007
(Thousands of Dollars)
2007
Cash $ 80
Receivables 240
Inventories 720
Total current assets $1,040
Fixed assets 3,200
Total assets $4,240
Accounts Payable 160
Accrued liab. 40
Notes payable 252
Total current liabilities $ 452
Long-term debt 1,244
Total debt $1,696
Common stock 1,605
Retained Earnings 939
Total liabilities and equity $4,240
1. It expects sales to increase by 20% during 2008 and expects dividends per share to increase to $1.10, based upon 150 shares outstanding. Fixed Assets are closely tied to sales levels. Use the Percent of Sales method to project the 2008 financial statements for the firm. How much AFN doe the firm require?
2. The firm must maintain a current ratio of 2.3 and a debt ratio of 40%. How much financing will be obtained using notes payable, long-term debt and common stock?
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
Dividend Growth Investing Machine
Authors: Andrew P.C.
1st Edition
1521728461, 978-1521728468
