Question
The latest income statement, balance sheet and other related information for ABC Company is as follows: Net Sales Revenue = $1,000,000 COGS = $600,000 (60%
The latest income statement, balance sheet and other related information for ABC Company is as follows:
Net Sales Revenue = $1,000,000
COGS = $600,000 (60% of Sales)
Operating Expenses = $200,000 (20% of Sales)
Interest Expense = $20,000 (10% of Long Term Debt)
Tax Expense = $54,000 (30% of Earnings Before Taxes)
Net Income = $126,000
Addition to Retained Earnings = $88,200 (70% of Net Income)
Current Assets = $700,000 (70% of Sales)
Net Fixed Assets = $900,000 (90% of Sales)
Current Liabilities = $200,000 (20% of Sales)
Long Term Debt = $200,000 (n/a)
Common Stock = $300,000 (n/a)
Retained Earnings = $900,000 (n/a)
1. Given the existing information, the Sustainable Growth Rate is (please round up to the nearest integer percentage such as 8): %
From now on, please assume that the company's sales will grow at 8% for the following year. Estimate the following regarding the proforma statements.
2. The proforma EBIT is: $
3. The initial proforma Interest Expense estimation is: $
4. Assuming the same tax rate of 30%, the proforma net income is: $
5. Assuming the same plowback ratio of 70%, the proforma addition to retained earnings is: $
6. Assuming 100% capacity usage, the proforma TOTAL assets are: $
7. The proforma current liabilities are: $
8. The proforma retained earnings are: $
9. The External Financing Need is: $
10. Assuming the EFN will be fulfilled by increasing the LTD, the proforma LTD (to balance the balance sheet) is: $
11. With the updated LTD you just calculated, assuming a 10% interest rate, the corrected interest expense (end of first iteration) is: $
12. If the current capacity usage is at 80%, then the proforma net fixed assets are: $
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