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 $ 3,100.0

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

INCOME STATEMENT, 2018
Revenue $ 3,100.0
Cost of goods sold 2,790.0
Depreciation 22.9
EBIT $ 287.1
Interest expense 5.7
Earnings before taxes $ 281.4
Taxes (50% of 6) 140.7
Net income $ 140.7
Dividends 95.0
Reinvested earnings $ 45.7
Operating cash flow $ 163.6

BALANCE SHEET, YEAR-END
2017 2018
Assets
Net working capital $ 226.0 $ 341.0
Fixed assets 381.0 387.5
Total net assets $ 607.0 $ 728.5
Liabilities and Shareholders Equity
Long-term debt $ 57.0 $ 132.8
Shareholders equity 550.0 595.7
Total liabilities and shareholders equity $ 607.0 $ 728.5

BALANCE SHEET, YEAR-END
2018
Sources and Uses of Funds
Operating cash flow $ 163.6
Increase in working capital 115.0
Investments in fixed assets 29.4
Dividends 95.0
Total uses of cash 239.4
Required external capital 75.8
Financial Ratios
Debt ratio 0.2
Interest coverage 50.4

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 30%? 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.)

image text in transcribedimage text in transcribed

Sources and Uses of Funds Operating cash flow Increase in working capital Investments in fixed assets Dividends Total uses of cash Required external financing Financial Ratios Debt ratio Interest coverage Income Statement 2017 2018 2019 2020 2021 2022 3,100.0 2,790.0 22.9 Revenue Cost of goods sold Depreciation EBIT Interest expense Earnings before taxes Taxes at 50% 287.1 5.7 281.4 140.7 Net income 140.7 Dividends 95.0 Reinvested earnings 45.7 Balance Sheet (year-end) Assets Net working capital Net fixed assets Total assets Liabilities and equity Long-term debt Shareholders' equity Total liab. & share. equity Sources and Uses of Funds Operating cash flow Increase in working capital Investments in fixed assets Dividends Total uses of cash Required external financing Financial Ratios Debt ratio Interest coverage Income Statement 2017 2018 2019 2020 2021 2022 3,100.0 2,790.0 22.9 Revenue Cost of goods sold Depreciation EBIT Interest expense Earnings before taxes Taxes at 50% 287.1 5.7 281.4 140.7 Net income 140.7 Dividends 95.0 Reinvested earnings 45.7 Balance Sheet (year-end) Assets Net working capital Net fixed assets Total assets Liabilities and equity Long-term debt Shareholders' equity Total liab. & share. equity

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

Accounting Essentials For Hospitality Managers

Authors: Chris Guilding, Kate Mingjie Ji

4th Edition

1032024321, 9781032024325

More Books

Students also viewed these Accounting questions

Question

Is speaking well more important than listening?

Answered: 1 week ago

Question

Explain the need for remedial basic skills training programs

Answered: 1 week ago

Question

Describe a typical interpersonal skills training program

Answered: 1 week ago