Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following is the financial statement of Executive Dynamic Mattress for the year ended December 2018. Refer Table 18.2 INCOME STATEMENT, 2018 Revenue $ 3,300.0

The following is the financial statement of Executive Dynamic Mattress for the year ended December 2018. Refer Table 18.2

INCOME STATEMENT, 2018
Revenue $ 3,300.0
Cost of goods sold 3,069.0
Depreciation 35.1
EBIT $ 195.9
Interest expense 9.8
Earnings before taxes $ 186.1
Taxes (50% of 6) 93.1
Net income $ 93.1
Dividends 80.6
Reinvested earnings $ 12.5
Operating cash flow $ 128.2

BALANCE SHEET, YEAR-END
2017 2018
Assets
Net working capital $ 329.0 $ 429.0
Fixed assets 439.0 445.5
Total net assets $ 768.0 $ 874.5
Liabilities and Shareholders Equity
Long-term debt $ 98.0 $ 192.1
Shareholders equity 670.0 682.5
Total liabilities and shareholders equity $ 768.0 $ 874.5

BALANCE SHEET, YEAR-END
2018
Sources and Uses of Funds
Operating cash flow $ 128.2
Increase in working capital 100.0
Investments in fixed assets 41.6
Dividends 80.6
Total uses of cash 222.2
Required external capital 94.1
Financial Ratios
Debt ratio 0.2
Interest coverage 20.0

Use the revised model to generate a new financial plan for 2021. How would its financial plan change if the dividend payout ratio were cut to 50%? What would be required external financing? (Input all amounts as positive values. Do not round intermediate calculations. Round "Debt ratio" to 2 decimal places and other answers to 1 decimal place.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Multinational Business Finance

Authors: David K. Eiteman, Arthur I. Stonehill, Michael H. Moffett

12th Edition

0136096689, 978-0136096689

More Books

Students also viewed these Finance questions