Question
The balance sheet and income statement shown below are for Pettijohn Inc. Note that the firm has no amortization charges, it does not lease any
The balance sheet and income statement shown below are for Pettijohn Inc. Note that the firm has no amortization charges, it does not lease any assets, none of its debt must be retired during the next 5 years, and the notes payable will be rolled over.
Tax rate | 40% | |
Stock price | $17.00 | |
Shares outstanding | 3,800,000 | |
Dividends are 50% of net income |
Income Statement | ||||||
Period Ending | 31-Dec-13 | |||||
Total Revenue | 148,239,000 | |||||
COGS | 118,094,000 | |||||
Selling General and Administrative | 13,384,000 | |||||
Depreciation | 72,000 | |||||
Earnings Before Interest And Taxes | 16,689,000 | |||||
Interest Expense | 829,000 | |||||
Income Before Tax | 15,860,000 | |||||
Income Tax Expense (40%) | 6,344,000 | |||||
Net Income | 9,516,000 | |||||
Balance Sheet | ||||||
Date | 31-Dec-13 | |||||
Assets | ||||||
Current Assets | ||||||
Cash | 14,468,000 | |||||
Net Receivables | 98,359,000 | |||||
Inventory | 18,758,000 | |||||
Total Current Assets | 131,585,000 | |||||
Property Plant and Equipment | 70,441,000 | |||||
Total Assets | 202,026,000 | |||||
Liabilities | ||||||
Current Liabilities | ||||||
Accounts Payable | 22,446,500 | |||||
Accruals | 14,315,500 | |||||
Notes Payable | 3,631,000 | |||||
Total Current Liabilities | 40,393,000 | |||||
Long Term Debt | 134,919,000 | |||||
Total Liabilities | 175,312,000 | |||||
Stockholders' Equity | ||||||
Common Stock | 40,000 | |||||
Retained Earnings | 26,674,000 | |||||
Total Stockholder Equity | 26,714,000 | |||||
Total Assets | 202,026,000 | |||||
Calculate the additional or external funds needed if the firm is expecting a growth rate of 10% next year. The firm is currently operating at 95% of capacity and the fixed assets can only by $10,000,000 increments. | ||||||
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